Add Listing
Property Lookup
    Property Lookup
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    AI Search
    Back to Search
    The Largest CRE Database in the US with Over 1 Million Listings
    Property profile & analytics

    4 Willow Ave Staten Island, NY 10305-4924

    • Retail space
    • 5,200 SF
    • 0.32 lot acres
    OFF-MARKET
    Value Estimations
    $1,485,000
    Show details
    Cap Rate Potential
    Location Intelligence
    Property ID
    US63-0185359
    The Realmo ID is a unique identifier assigned to every property, incorporating country codes and precise geo-coordinates for 300x300-foot land blocks. It enables standardized data collection and seamless integration of disparate sources such as ownership, tax, title data and physical specifications. By aggregating current and historical records, the Realmo ID powers advanced analytics and delivers deep, verifiable insights for real estate professionals.

    Current Use by Public Records

    • Jay Campbell Personal Training & Primal Fitness / Gym & Fitness Center
    • Legion Muay Thai / Gym & Fitness Center
    • Avocado Sushi / Restaurant
    • 4Willow / Hotel & Motel / Resort
    • Bay House / Restaurant

    Property Details for 4 Willow Ave

    Year built
    2011
    Lot size
    0.32 lot acres
    Property size
    5,200 SF
    Zone code
    M2-1
    Property type
    Retail space
    APN
    02823-0017
    APU
    28230017

    Value Estimations

    based on Realmo’s proprietary methodology

    • CAP approach

      CAP Return
      Estimation
      6%
      $1,665,000
      6.5%
      $1,535,000
      7%
      $1,425,000

    • Comparable approach

      Method
      Estimation
      Statistic Estimate
      $1,924,000
      Market price range: $1.12M - $2.52M
      AI Estimate
      $996,000
      Market price range: $517k - $1.31M

    • Alternative Use

      Use
      Estimation
      RETAIL STORES
      $1,730,000
      Current use
      AUTO REPAIR, GARAGE
      $1,825,000
      Change: +6% Conversion: Difficult
      OFFICE BUILDING
      $1,555,000
      Change: -10% Conversion: Easy
      COMMERCIAL (GENERAL)
      $1,515,000
      Change: -12% Conversion: Easy

    Get a detailed, property-specific valuation — fast and free

    Location Insight

    • Map
    • Local Demand
    City
    Staten Island
    County
    Richmond
    State
    New York
    Longitude
    -74.0691
    Latitude
    40.6191
    CBSA code
    35620
    CBSA name
    NEW YORK-NORTHERN NEW JERSEY-LONG ISLAND, NY-NJ-PA METROPOLITAN STATISTICAL AREA

    Property Tax & Assessments

    Tax date
    Tax Amount
    Assessed Land Value
    Assessed Improvement Value
    Total Assessed Value
    Applied Tax Rate
    Land Market Value
    Improvement Market Value
    Total Market Value
    2024
    $46,153
    $187,200
    $248,530
    $435,730
    -
    $416,000
    $579,000
    $995,000

    Comparable in this City

    • Value Estimation by Request
      1,960 SF

      490 Tompkins Ave

      RETAIL STORES (PERSONAL SERVICES) • 1,960 SF
      490 Tompkins Ave, Staten Island, NY 10305-1743
      View Details
    • Value Estimation by Request
      1,445 SF

      529 Tompkins Ave

      RETAIL STORES (PERSONAL SERVICES) • 1,445 SF
      529 Tompkins Ave, Staten Island, NY 10305-1741
      View Details
    • Value Estimation by Request
      1,445 SF

      527 Tompkins Ave

      RETAIL STORES (PERSONAL SERVICES) • 1,445 SF
      527 Tompkins Ave, Staten Island, NY 10305-1741
      View Details
    • Value Estimation
      $4,385,000
      16,721 SF

      1361 Hylan Blvd

      RETAIL STORES (PERSONAL SERVICES) • 16,721 SF
      1361 Hylan Blvd, Staten Island, NY 10305-1956
      View Details
    • Value Estimation by Request
      1,150 SF

      908 Hylan Blvd

      RETAIL STORES (PERSONAL SERVICES) • 1,150 SF
      908 Hylan Blvd, Staten Island, NY 10305-2023
      View Details
    • Value Estimation by Request
      1,000 SF

      1101 Hylan Blvd

      RETAIL STORES (PERSONAL SERVICES) • 1,000 SF
      1101 Hylan Blvd, Staten Island, NY 10305-2024
      View Details

    Similar Nearby for Sale

    • $6,000,000
      6,205 SF

      Prime Development Site on Hylan Blvd

      Development site on a highly visible commercial block.
      1525 Hylan Blvd, Staten Island, NY 10305
      View Details
    • Contact for pricing
      1,450 SF

      Hylan Blvd Retail Space Available

      1450 SF retail space in Hylan Blvd Plaza.
      1250 Hylan Blvd, Staten Island, NY 10305
      View Details
    • $1,490,000

      Staten Island Mixed-Use Investment

      Vacant mixed-use building near Verrazano Bridge with high potential.
      233 Sand Ln, Staten Island, NY 10305
      View Details
    • $2,888,888
      7,200 SF

      Versatile Two-Story Commercial Building

      Two-story building with over 7,000 SF of usable space.
      250 Buel Ave, Staten Island, NY 10305
      View Details
    • $1,480,000
      2,875 SF

      Prime Bay Street Retail Opportunity

      High-visibility location ideal for restaurant, retail, or office use.
      1221 Bay Street Lndg, Staten Island, NY 10305
      View Details
    • New
      $1,775,000
      3,750 SF

      New Mixed-Use Building, Bay Street

      Modern mixed-use building with commercial space and residential units.
      1230 Bay Street Lndg, Staten Island, NY 10305
      View Details

    Similar Nearby for Lease

    • $1,600 /Mo
      825 SF

      Staten Island Office/Retail Space

      Move-in ready office/retail space in a busy retail building.
      207 Old Town Rd, Staten Island, NY 10305
      View Details
    • $1,600 /Mo
      825 SF

      Staten Island Commercial Space Available

      Move-in ready office/retail space in a high-visibility location.
      207 Old Town Rd, Staten Island, NY 10305
      View Details
    • $4,000 /Mo
      800 SF

      Bay Street Storefront Opportunity

      Storefront in Rosebank neighborhood with high visibility and modern elegance.
      1270 Bay Street Lndg, Staten Island, NY 10305
      View Details
    • Contact for pricing
      15,458 SF

      Staten Island Retail Space For Lease

      Prime Retail, Multiple Suites Available
      17 Hylan Blvd, Staten Island, NY 10305
      View Details
    • $5,000 /Mo
      3,825 SF

      Staten Island Commercial Dental Office

      Second floor dental office with four treatment rooms for rent.
      1432 Hylan Blvd, Staten Island, NY 10305
      View Details
    • $2,000 /Mo
      1,200 SF

      Turnkey Medical Office on Hylan

      Move-in ready medical office in a high-traffic Staten Island location.
      186 Hylan Blvd, Staten Island, NY 10305
      View Details
    Request Owner's contact information
    Message sent successfully
    Error
    If you are the owner or broker of this property and would like to edit or remove this listing please send a message to web site administrator.
    4 Willow Ave
    Staten Island, NY 10305-4924
    Message sent successfully
    Error
    Email to Your Friends
    Link copied to clipboard
    Separate multiple addresses with a comma
    Message sent successfully
    Error

    Realmo Value Estimations

    Realmo estimates a property’s market value using a proprietary methodology that incorporates public data and user-submitted information. This cumulative value is generated by integrating a variety of conventional and innovative methods. 

    Disclaimer

    These figures are not official appraisals and should not be used as a substitute for a valuation performed by a licensed appraiser.
    Actual market value may differ due to factors not captured in the data. Estimates are offered for informational purposes only, and users should conduct independent research before making financial or investment decisions.
    By using this feature, you acknowledge that Realmo is not responsible for actions taken based on these estimates.

    AI approach

    Realmo AI Method estimates property value using machine learning models trained on millions of comparable listings, transactions, and market signals. It analyzes property features, location intelligence data, and current market dynamics to predict the most probable market value in real time.

    Realmo CapRate Calculation

    Realmo calculates the Capitalization Rate (Cap Rate) to help estimate a property's potential return on investment. The Cap Rate is a fundamental metric in commercial real estate that measures the relationship between a property's net operating income and its market value.

    How We Calculate Cap Rate

    Cap Rate Formula:
    Cap Rate (%) = (Net Operating Income / Property Value) × 100

    Net Operating Income (NOI) Formula:
    NOI = Area × Lease Rate × (1 - Vacancy Rate) × (1 - Operating Expense Ratio)

    Components

    Net Operating Income (NOI) represents the annual income a property generates after operating expenses:

    • Area: Building square footage from property records
    • Lease Rate: Annual $/sqft based on market data for the property type and geographic location
    • Vacancy Rate: Percentage of unoccupied space based on market data for the property type and location
    • Operating Expense Ratio: Operating costs as a percentage of income, varies by property type

    Property Value is derived from:

    • Recent sale price (if available)
    • Statistical models using comparable sales
    • AI-powered valuation estimates

    Example Calculation

    For a 100,000 sqft Office Building:

    • Lease Rate: $25.00/sqft/year (market data for Office in this area)
    • Vacancy Rate: 8% (market data for Office in this area)
    • Operating Expense Ratio: 35% (typical for Office properties)
    • Property Value: $15,000,000

    Step 1: Calculate NOI

    NOI = 100,000 × $25.00 × (1 - 0.08) × (1 - 0.35)
    NOI = 100,000 × $25.00 × 0.92 × 0.65
    NOI = $1,495,000/year

    Step 2: Calculate Cap Rate

    Cap Rate = ($1,495,000 / $15,000,000) × 100
    Cap Rate = 9.97%

    Property Type Considerations

    Net Operating Income calculations vary by property type due to different operating expense ratios:

    • Office: Higher expenses (30-40%) for HVAC, utilities, maintenance
    • Retail: Moderate expenses (25-35%) for common area maintenance
    • Industrial/Warehouse: Lower expenses (15-25%) for minimal tenant services
    • Multifamily: Moderate expenses (35-45%) including property management
    • Self-Storage: Lower expenses (25-35%) due to minimal maintenance

    Market lease rates and vacancy rates are specific to each property type and geographic location, reflecting local market conditions.

    Disclaimer

    These calculations are estimates for informational purposes only and should not be used as a substitute for professional financial analysis or appraisal.

    • Cap Rate calculations depend on market data that may change over time
    • Actual operating expenses, lease rates, and vacancy rates may differ from market averages
    • Individual property conditions, lease terms, and tenant quality significantly impact actual NOI
    • Property value estimates are approximations and not official appraisals
    • Cap rates vary widely by market, property condition, and investment risk profile

    Professional Guidance Recommended: Before making any investment or financial decisions, consult with licensed appraisers, commercial real estate brokers, and financial advisors who can evaluate your specific property and circumstances.
    By using this feature, you acknowledge that Realmo is not responsible for investment decisions or actions taken based on these estimates.

    Cap approach

    Capitalization Method calculates value based on estimated net operating income (NOI) and applying a market-based capitalization rate (cap rate), we estimate what a typical investor might be willing to pay for it.

    Comparable approach

    Comparable estimate is based on recent sales of similar nearby properties, adjusted for factors like size, condition, and location.

    Relative

    Relative property class coefficient uses factors that account for typical price differences between various asset types (e.g., retail vs. industrial) to provide a more accurate market-aligned estimate.

    Geo

    Comparable Sales Method, enhanced by Geo coefficients — location-based adjustment factors that reflect differences in price levels across neighborhoods, cities, or regions ensuring a more accurate, market-sensitive valuation.

    Stat Estimate

    This method estimates value based on actual market adjusted recent (~5 years) sales of comparable properties around by location and property type.

    • Ranges - area data calculated by industry standard IQR Outlier Removal Method
    • Range-from: 75% of all similar sales ($/sqft) are above this value
    • Range-to: 75% of all similar sales ($/sqft) are below this value
    AI Estimate

    This method estimates value based on AI market estimation of comparable properties around by location and property type.

    • Ranges - area data calculated by industry standard IQR Outlier Removal Method
    • Range-from: 75% of all estimations ($/sqft) are above this value
    • Range-to: 75% of all estimations ($/sqft) are below this value
    Alternative use

    Estimate considers the property’s potential value if used for a different purpose-based on zoning, demand, and market feasibility.

    More about this property
    Thanks! Your message was sent.
    Error! Your message wasn't sent.
    Please enter your name
    Please enter email
    Please enter the email in the correct format
    Please enter phone
    Please enter the number in the correct format
    Please enter message
    Thank You

    You are Unsubscribed From Notifications

    Google sign-in failed. Please try again or use another login method.
    Sign Up Successful!
    You now have access to more from Realmo!