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

    5109 Ter Dr Madison, WI 53718-8344

    • Hotels
    • 90,712 SF
    • 4.80 lot acres
    OFF-MARKET
    Last Sale
    Aug 16, 2024
    $10,350,000
    Value Estimations
    $10,350,000
    Show details
    Cap Rate Potential
    5.4%
    Hotels
    Location Intelligence
    Property ID
    US92-3470366
    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

    • Geier's Grill / Restaurant
    • The Loft at 132 / Restaurant
    • Holiday Inn Madison at the American Center, an IHG Hotel / Hotel & Motel
    • Bridges golf course / Golf Course

    Property Details for 5109 Ter Dr

    Year built
    2006
    Lot size
    4.80 lot acres
    Property size
    90,712 SF
    Zone code
    SEC
    Property type
    Hotels
    Property subtype
    Motels
    APN
    0810-223-0701-2
    APU
    81022307012

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

      Method
      Estimation
      Statistic approach
      $10,350,000
      ML approach
      $10,350,000

    • CAP approach

      CAP Return
      Estimation
      6%
      $9,305,000
      6.5%
      $8,590,000
      7%
      $7,975,000

    • Alternative Use

      Use
      Estimation
      RESTAURANT
      $16,640,000
      RETAIL STORES
      $12,845,000
      MEDICAL BUILDING
      $8,590,000
      AUTO REPAIR, GARAGE
      $7,365,000
      NEIGHBORHOOD: SHOPPING CENTER
      $6,950,000
      INDUSTRIAL (GENERAL)
      $6,565,000

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

    Location Insight

    • Map
    • Local Demand
    City
    Madison
    County
    Dane
    State
    Wisconsin
    Longitude
    -89.2963
    Latitude
    43.1426
    CBSA code
    31540
    CBSA name
    MADISON, WI 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
    $139,184
    $1,368,000
    $6,593,400
    $7,961,400
    -
    $0.00
    $0.00
    $0.00

    Comparable in this City

    • Value Estimation
      $3,950,000
      68,600 SF

      2702 Xrds Dr

      HOTEL/MOTEL • 68,600 SF
      2702 Xrds Dr, Madison, WI 53718-7914
      View Details
    • Value Estimation
      $8,635,000
      86,619 SF

      5045 Eastpark Blvd

      HOTEL/MOTEL • 86,619 SF
      5045 Eastpark Blvd, Madison, WI 53718-2003
      View Details
    • Value Estimation
      $970,000
      38,877 SF

      5317 High Xing Blvd

      HOTEL/MOTEL • 38,877 SF
      5317 High Xing Blvd, Madison, WI 53718-2301
      View Details
    • Value Estimation
      $6,545,000
      80,623 SF

      5217 Ter Dr

      HOTEL/MOTEL • 80,623 SF
      5217 Ter Dr, Madison, WI 53718-8339
      View Details
    • Value Estimation
      $655,000
      2.06 Acres

      5130 High Xing Blvd

      HOTEL/MOTEL • 2.06 Acres
      5130 High Xing Blvd, Madison, WI 53718-6388
      View Details
    • Value Estimation
      $1,860,000
      79,646 SF

      5150 High Xing Blvd

      HOTEL/MOTEL • 79,646 SF
      5150 High Xing Blvd, Madison, WI 53718-6388
      View Details

    Similar Nearby for Sale

    • $550,000
      2.35 Acres

      Madison Industrial Land - $550K

      Prime 2.35-acre industrial lot in Madison, WI.
      4602 Helgesen Dr, Madison, WI 53718
      View Details
    • Contact for pricing
      13.00 Acres

      Madison Industrial Land - 13 Acres

      Prime industrial land, Madison, WI. Excellent location & utilities.
      0 Marsh Rd. And Kipp St, Madison, WI 53718
      View Details
    • $3,300,000
      22,500 SF

      Madison Flex Space Investment Opportunity

      22,500 SF Multi-Tenant Industrial Building
      2530 Agriculture Dr, Madison, WI 53718
      View Details
    • $3,300,000
      22,500 SF

      Madison Flex Building For Sale

      Premier multi-tenant flex building on the East side of Madison.
      2530 Agriculture Dr, Madison, WI 53718
      View Details
    • $340,000

      Cul-de-sac Condo with Updated Features

      Condo with updated laundry, new HVAC, and shaded deck.
      802 Herndon Dr, Madison, WI 53718
      View Details
    • $90,000
      0.42 Acres

      Residential Lot in Cottage Grove

      Affordable single-family lot in a growing Wisconsin community.
      15 Vilas Rd, Madison, WI 53718
      View Details

    Similar Nearby for Lease

    • $14 SF/Yr
      45,995 SF

      Madison Executive Office Space

      Class A Office, Madison, WI - 8,434 SF Available
      5100 Eastpark Blvd, Madison, WI 53718
      View Details
    • Contact for pricing
      272,483 SF

      Madison Industrial Campus: Phase II

      Modern Warehouse, 272,483 SF Available
      3204 Ohmeda Dr, Madison, WI 53718
      View Details
    • Contact for pricing
      111,075 SF

      Madison East Business Center

      Executive Suites, Dane County, WI
      5202 Biltmore Ln, Madison, WI 53718
      View Details
    • $13 SF/Yr
      77,817 SF

      Madison Office Building: Prime Location

      77,817 SF Office Space, Ample Parking
      5133 Terrace Dr, Madison, WI 53718
      View Details
    • $13 SF/Yr
      62,090 SF

      Crossroads Drive Office Space

      Madison, WI Executive Suites Available
      2810 Crossroads Dr, Madison, WI 53718
      View Details
    • $15 SF/Yr
      35,491 SF

      Madison Executive Office Suites

      Prime Madison office space, multiple suites available.
      2820 Walton Cmns, Madison, WI 53718
      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.
    5109 Ter Dr
    Madison, WI 53718-8344
    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.