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

    461 Walnut St Napa, CA 94559-3101

    • Industrial properties
    • 4,500 SF
    • 0.21 lot acres
    OFF-MARKET
    Last Sale
    Jun 25, 2021
    Value Estimations
    $735,000
    Show details
    Cap Rate Potential
    Location Intelligence
    Property ID
    US09-3300500
    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

    • Industrial properties

    Property Details for 461 Walnut St

    Year built
    1965
    Construction
    TILT-UP CONCRETE
    Lot size
    0.21 lot acres
    Property size
    4,500 SF
    Zone code
    IL
    Property type
    Industrial properties
    APN
    004-201-022-000
    APU
    4201022000

    Value Estimations

    based on Realmo’s proprietary methodology

    • CAP approach

      CAP Return
      Estimation
      6%
      $855,000
      6.5%
      $790,000
      7%
      $735,000

    • Comparable approach

      Method
      Estimation
      AI Estimate
      $618,000
      Market price range: $230k - $1.29M

    • Alternative Use

      Use
      Estimation
      INDUSTRIAL (GENERAL)
      $1,195,000
      Current use
      MEDICAL BUILDING
      $1,205,000
      Change: +1% Conversion: Difficult

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

    Location Insight

    • Map
    • Local Demand
    City
    Napa
    County
    Napa
    State
    California
    Longitude
    -122.301
    Latitude
    38.292
    CBSA code
    34900
    CBSA name
    NAPA, CA 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
    $9,143
    $392,646
    $424,483
    $817,129
    -
    $0.00
    $0.00
    $0.00

    Comparable in this City

    • Value Estimation by Request
      0.97 Acres

      2310 Laurel St

      INDUSTRIAL (GENERAL) • 0.97 Acres
      2310 Laurel St, Napa, CA 94559-3155
      View Details
    • Value Estimation by Request
      0.19 Acres

      1790 Tanen St

      INDUSTRIAL (GENERAL) • 0.19 Acres
      1790 Tanen St, Napa, CA 94559-1310
      View Details
    • Value Estimation
      $2,070,000
      10,645 SF

      1621 Action Ave

      INDUSTRIAL (GENERAL) • 10,645 SF
      1621 Action Ave, Napa, CA 94559-1840
      View Details
    • Value Estimation
      $3,835,000
      25,184 SF

      626 California Blvd

      INDUSTRIAL (GENERAL) • 25,184 SF
      626 California Blvd, Napa, CA 94559-3130
      View Details
    • Value Estimation by Request
      0.45 Acres

      562 Northbay Dr

      INDUSTRIAL (GENERAL) • 0.45 Acres
      562 Northbay Dr, Napa, CA 94559-1426
      View Details
    • Value Estimation
      $570,000
      3,000 SF

      1746 Tanen St

      INDUSTRIAL (GENERAL) • 3,000 SF
      1746 Tanen St, Napa, CA 94559
      View Details

    Similar Nearby for Sale

    • $6,800,000

      Napa Industrial Building - Prime Location

      High-Occupancy Industrial Investment Opportunity
      520 California Blvd, Napa, CA 94559
      View Details
    • $1,195,000
      4,870 SF

      Office Suites with Enclosed Garage

      Two office suites with high visibility, garage, and ample parking.
      1850 Imola Ave, Napa, CA 94559
      View Details
    • Contact for pricing

      Napa Valley Estate with B&B

      Iconic Napa Valley estate with 25-room bed and breakfast entitlements.
      423 Seminary St, Napa, CA 94559
      View Details
    • $10,900,000
      39,053 SF

      Iconic Napa Valley Cultural Estate

      Rare 217-acre Napa Valley estate with cultural and historic significance.
      5200 Sonoma St, Napa, CA 94559
      View Details
    • $6,550,000
      7,320 SF

      Napa Retail Investment Opportunity

      Fully leased retail buildings in downtown Napa for sale.
      1321 1St St, Napa, CA 94559
      View Details
    • $3,200,000

      Napa Carneros Agricultural Opportunity

      10.1-acre Napa property with vineyard and flexible building space.
      1680 Los Carneros Ave, Napa, CA 94559
      View Details

    Similar Nearby for Lease

    • Contact for pricing

      Napa Industrial Space Available

      28,000 SF industrial space in central Napa.
      700-722 Burnell St, Napa, CA 94559
      View Details
    • Sponsored
      Contact for pricing

      CA, Napa - 1300 First Street

      Find fully flexible work and meeting space in CA, Napa - 1300 First Street
      1300 1St St, Napa, CA 94559
      View Details
    • Contact for pricing
      2,672 SF

      2672 SF 5 Private Offices For Lease

      2672 SF 5 Private Offices For Lease
      1500 Third St., Suite A, Napa, CA 94559
      View Details
    • Contact for pricing

      Napa Office Suite For Rent

      Office suite for rent with easy highway access and parking.
      2160 Jefferson St, Napa, CA 94559
      View Details
    • Contact for pricing

      Prime Corner Retail in Napa

      Iconic corner location in downtown Napa with high visibility.
      1000 Main St, Napa, CA 94559
      View Details
    • Contact for pricing

      High Visibility Napa Ground Lease

      Ground lease opportunity in the heart of Napa retail trade.
      459 Soscol Ave, Napa, CA 94559
      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.
    461 Walnut St
    Napa, CA 94559-3101
    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!