Sign Up Successful!
You now have access to more from Realmo!
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

    4907 Rugby Ave Bethesda, MD 20814-3029

    • Assisted living facilities
    • 122,125 SF
    • 0.48 lot acres
    OFF-MARKET
    Last Sale
    Mar 10, 2025
    Value Estimations
    $20,380,000
    Show details
    Cap Rate Potential
    Location Intelligence
    Property ID
    US40-1424579
    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

    • Brightview Woodmont - Senior Assisted Living & Memory Care / Assisted Living Facility / Retirement Community
    • Salon lavand / Hair Salon / Beauty Salon
    • SALON VIVANT / Hair Salon

    Property Details for 4907 Rugby Ave

    Year built
    2019
    Construction
    MASONRY/CONCRETE MASONRY UNITS (CMUS)
    Lot size
    0.48 lot acres
    Property size
    122,125 SF
    Zone code
    CR3.0
    Property type
    Assisted living facilities
    Property subtype
    Retirement homes
    APN
    07-02242615
    APU
    702242615

    Value Estimations

    based on Realmo’s proprietary methodology

    • Comparable approach

      Method
      Estimation
      AI Estimate
      $20,377,000
      Market price range: $2.59M - $36.9M

    • Alternative Use

      Use
      Estimation
      HOMES (RETIRED, HANDICAP, REST, CONVALESCENT, NURSING)
      $19,170,000
      Current use
      OFFICE BUILDING
      $32,350,000
      Change: +69% Conversion: Difficult
      RESTAURANT
      $23,295,000
      Change: +22% Conversion: Difficult
      INDUSTRIAL (GENERAL)
      $21,700,000
      Change: +13% Conversion: Difficult
      AUTO REPAIR, GARAGE
      $17,105,000
      Change: -11% Conversion: Difficult

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

    Location Insight

    • Map
    • Local Demand
    City
    Bethesda
    County
    Montgomery
    State
    Maryland
    Longitude
    -77.0995
    Latitude
    38.9911
    CBSA code
    47900
    CBSA name
    WASHINGTON-ARLINGTON-ALEXANDRIA, DC-VA-MD-WV 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
    2022
    $350,162
    $0.00
    $0.00
    $30,843,800
    -
    $8,709,100
    $22,652,900
    $31,362,000

    Comparable in this City

    • Value Estimation
      $18,450,000
      99,856 SF

      5510 Grosvenor Ln

      HOMES (RETIRED, NURSING) • 99,856 SF
      5510 Grosvenor Ln, Bethesda, MD 20814-2124
      View Details
    • Value Estimation
      $12,860,000
      81,207 SF

      5721 Grosvenor Ln

      HOMES (RETIRED, NURSING) • 81,207 SF
      5721 Grosvenor Ln, Bethesda, MD 20814-1833
      View Details
    • Value Estimation
      $10,035,000
      87,690 SF

      4925 Battery Ln

      HOMES (RETIRED, NURSING) • 87,690 SF
      4925 Battery Ln, Bethesda, MD 20814-4978
      View Details
    • Value Estimation
      $16,040,000
      340,596 SF

      9705 Old Georgetown Rd, Unit 2

      HOMES (RETIRED, NURSING) • 340,596 SF
      9705 Old Georgetown Rd, Bethesda, MD 20814-1727
      View Details
    • Value Estimation by Request
      1,783 SF

      4808 Moorland Ln

      Medical offices • 1,783 SF
      4808 Moorland Ln, Bethesda, MD 20814
      View Details
    • Value Estimation
      $595,000
      5,332 SF

      9320 Old Georgetown Rd

      MEDICAL BUILDING • 5,332 SF
      9320 Old Georgetown Rd, Bethesda, MD 20814-1621
      View Details

    Similar Nearby for Sale

    • Contact for pricing
      0.23 Acres

      Bethesda Office Space for Lease

      Prime Bethesda location, flexible lease terms.
      4915 St Elmo Ave, Bethesda, MD 20814
      View Details
    • Contact for pricing
      3,963 SF

      Bethesda Retail Space For Sale

      Prime Bethesda location, 3,963 sq ft retail space.
      4839 Del Ray Ave, Bethesda, MD 20814
      View Details
    • $599,900

      Updated Promenade Double-Unit Residence

      Luxury double-unit residence with modern amenities and convenient location.
      5225 Pooks Hill Rd, Bethesda, MD 20814
      View Details
    • $895,000

      Bethesda Specialty Property For Sale

      Specialty property available for purchase in Bethesda, Maryland.
      9518 Old Georgetown Rd, Bethesda, MD 20814
      View Details
    • $1,250,000
      0.03 Acres

      Bethesda Retail Investment Opportunity

      Prime Bethesda property with 100% occupancy and strong investment potential.
      7925 Norfolk Ave, Bethesda, MD 20814
      View Details
    • $1,395,000
      1,680 SF

      Luxury Condo in Hampden Row

      Spacious 2-bedroom condo in the heart of Downtown Bethesda.
      4915 Hampden Ln, Bethesda, MD 20814
      View Details

    Similar Nearby for Lease

    • $9 SF/Yr
      6,039 SF

      Bethesda Metro Center Office Space

      Flexible workspace solutions in prime location.
      2 Bethesda Metro Ctr, Bethesda, MD 20814
      View Details
    • $12 SF/Yr
      5,442 SF

      Bethesda Office Space for Lease

      Modern workspace solutions in Bethesda, MD.
      7201 Wisconsin Ave, Bethesda, MD 20814
      View Details
    • $40 SF/Yr
      338,000 SF

      Bethesda Office Space for Lease

      Class A Office Building, Multiple Suites Available
      7500 Old Georgetown Rd, Bethesda, MD 20814
      View Details
    • Contact for pricing
      3,010 SF

      Bethesda Office Building For Sale

      Prime Bethesda Office Space - 3,010 SF
      4350 Hwy, Bethesda, MD 20814
      View Details
    • Contact for pricing
      19,172 SF

      Bethesda Office Space For Rent

      Office space in a prime Bethesda location near Metro.
      7600 Wisconsin Ave, Bethesda, MD 20814
      View Details
    • $20 SF/Yr
      4,286 SF

      Office Space in Bethesda, MD

      4286 square feet of office space available for rent.
      4720 Montgomery Ln, Bethesda, MD 20814
      View Details

    Property Visit Statistics

    • Visits by month
      3.6k
    • Visitors by month
      2.6k
    • Avg Time on site
      25 min
    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.
    4907 Rugby Ave
    Bethesda, MD 20814-3029
    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.
    Create New Password
    • At least 8 characters
    • Contains both letters and numbers
    • Contains uppercase and lowercase letters
    • At most 32 characters
    • Password required
    • Password reset link has expired. Please request a new one.