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

    5021 Belle Isle Dr, Unit 5027 Dayton, OH 45439-3201

    • Garden apartment buildings
    • 3,234 SF
    • 0.39 lot acres
    OFF-MARKET
    Last Sale
    Jul 06, 2021
    $237,500
    Value Estimations
    Cap Rate Potential
    Location Intelligence
    Property ID
    US66-1731332
    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

    • Garden apartment buildings

    Property Details for 5021 Belle Isle Dr

    Year built
    1979
    Construction
    WOOD
    Lot size
    0.39 lot acres
    Property size
    3,234 SF
    Property type
    Garden apartment buildings
    APN
    K47 25607 0001
    APU
    K47256070001

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

    • CAP approach

    • Comparable approach

    • Alternative Use

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

    Location Insight

    • Map
    • Local Demand
    City
    Dayton
    County
    Montgomery
    State
    Ohio
    Longitude
    -84.2129
    Latitude
    39.6791
    CBSA code
    19430
    CBSA name
    DAYTON-KETTERING, OH 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
    2023
    $9,069
    $9,890
    $75,790
    $85,680
    -
    $28,270
    $216,530
    $244,800

    Comparable in this City

    • Value Estimation by Request
      3,234 SF

      5283 Lamme Rd, Unit 5289

      GARDEN APT, COURT APT (5+ UNITS) • 3,234 SF
      5283 Lamme Rd, Moraine, OH 45439-3212
      View Details
    • Value Estimation by Request
      2,520 SF

      3443 Clearview Ave

      GARDEN APT, COURT APT (5+ UNITS) • 2,520 SF
      3443 Clearview Ave, Moraine, OH 45439-1170
      View Details
    • Value Estimation by Request
      3,234 SF

      5341 Belle Isle Dr, Unit 5347

      GARDEN APT, COURT APT (5+ UNITS) • 3,234 SF
      5341 Belle Isle Dr, Dayton, OH 45439-3239
      View Details
    • Value Estimation by Request
      3,234 SF

      5223 Lamme Rd, Unit 5229

      GARDEN APT, COURT APT (5+ UNITS) • 3,234 SF
      5223 Lamme Rd, Moraine, OH 45439-3212
      View Details
    • Value Estimation by Request
      3,234 SF

      5150 Belle Isle Dr, Unit 5156

      GARDEN APT, COURT APT (5+ UNITS) • 3,234 SF
      5150 Belle Isle Dr, Dayton, OH 45439-3234
      View Details
    • Value Estimation by Request
      4,784 SF

      3680 Pinnacle Rd

      GARDEN APT, COURT APT (5+ UNITS) • 4,784 SF
      3680 Pinnacle Rd, Dayton, OH 45439-7947
      View Details

    Similar Nearby for Sale

    • $1,575,000
      45,108 SF

      Dayton Office Building For Sale

      Three-story office building with 45,108 SF available in Dayton.
      2912 Springboro Rd West, Dayton, OH 45439
      View Details
    • Contact for pricing

      I-75 Accessible Land Parcel

      124 acres of divisible land with utilities and rail access.
      3501 Springboro Pike, Dayton, OH 45439
      View Details
    • Contact for pricing

      124 Acres Available Land

      124 acres of land with rail and utility access.
      Dryden Rd, Dayton, OH 45439
      View Details
    • Contact for pricing

      Paved Land with Curb Cuts

      Paved commercial land with utilities and high traffic access.
      4100 Springboro Pike, Moraine, OH 45439
      View Details
    • Contact for pricing

      Available Land with Rail Access

      124 acres available with rail and utility access.
      3600 Dryden Rd, Dayton, OH 45439
      View Details
    • $699,000
      9,800 SF

      9,800 SF Industrial Building For Sale

      9,800 SF industrial building with office and warehouse space.
      3127 Encrete Ln, Moraine, OH 45439
      View Details

    Similar Nearby for Lease

    • $4 SF/Yr
      301,010 SF

      Moraine, OH Office/Industrial Space

      Executive suites & warehouse space available.
      3155 Elbee Rd, Moraine, OH 45439
      View Details
    • $30 SF/Yr
      2,774 SF

      Retail Space Available For Lease

      Retail space available for lease in Moraine, OH.
      3021 Kettering Blvd, Moraine, OH 45439
      View Details
    • $11 SF/Yr
      8,242 SF

      Moraine Office Building For Lease

      Single-tenant office building complex in Moraine, OH available for lease.
      2211-2219 Arbor Blvd, Moraine, OH 45439
      View Details
    • $15 SF/Yr
      5,656 SF

      Moraine Office Space For Rent

      Office building in Moraine, OH with various sized units.
      3055 Kettering Blvd, Moraine, OH 45439
      View Details
    • $5 SF/Yr
      70,000 SF

      Moraine Industrial Facility For Lease

      70,000 SF Manufacturing/Distribution Space
      2277 Arbor Blvd, Moraine, OH 45439
      View Details
    • $12 SF/Yr
      10,500 SF

      Dayton Warehouse Space For Lease

      10,500 SF Warehouse, Ample Parking, Updated
      1945 Southtown Blvd, Dayton, OH 45439
      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.
    5021 Belle Isle Dr, Unit 5027
    Dayton, OH 45439-3201
    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.