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

    5125 Willow Oak Trl Norcross, GA 30093-2509

    • Turn key restaurants
    • 5,731 SF
    • 1.04 lot acres
    OFF-MARKET
    Last Sale
    Dec 12, 2023
    Value Estimations
    Cap Rate Potential
    Location Intelligence
    Property ID
    US22-1442089
    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

    • Las Islitas Mexican Bar & Grill / Seafood Restaurant / Mexican Restaurant

    Property Details for 5125 Willow Oak Trl

    Year built
    1987
    Construction
    WOOD
    Lot size
    1.04 lot acres
    Property size
    5,731 SF
    Zone code
    C2-GENERAL BUSINESS
    Property type
    Turn key restaurants
    APN
    6-198 -065
    APU
    6198065

    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
    Norcross
    County
    Gwinnett
    State
    Georgia
    Longitude
    -84.1746
    Latitude
    33.9249
    CBSA code
    12060
    CBSA name
    ATLANTA-SANDY SPRINGS-MARIETTA, GA 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
    $15,436
    $181,200
    $182,800
    $364,000
    -
    $453,000
    $457,000
    $910,000

    Comparable in this City

    • Value Estimation by Request
      5,070 SF

      5534 Jimmy Carter Blvd

      RESTAURANT • 5,070 SF
      5534 Jimmy Carter Blvd, Norcross, GA 30093-1507
      View Details
    • Value Estimation by Request
      10,356 SF

      5019 Jimmy Carter Blvd

      RESTAURANT • 10,356 SF
      5019 Jimmy Carter Blvd, Norcross, GA 30093-2003
      View Details
    • Value Estimation by Request
      2,820 SF

      5000 Jimmy Carter Blvd

      RESTAURANT • 2,820 SF
      5000 Jimmy Carter Blvd, Norcross, GA 30093-2041
      View Details
    • Value Estimation by Request
      4,830 SF

      1200 Rockbridge Rd

      RESTAURANT • 4,830 SF
      1200 Rockbridge Rd, Norcross, GA 30093-3842
      View Details
    • Value Estimation by Request
      3,200 SF

      1485 Steve Reynolds Blvd

      RESTAURANT • 3,200 SF
      1485 Steve Reynolds Blvd, Norcross, GA 30093
      View Details
    • Value Estimation by Request
      8,554 SF

      6175 Mcdonough Dr

      RESTAURANT • 8,554 SF
      6175 Mcdonough Dr, Norcross, GA 30093-1204
      View Details

    Similar Nearby for Sale

    • $2,800,000
      13,920 SF

      Oakbrook Square: Prime Norcross Office

      Multi-tenant office building, high occupancy, strong NOI.
      6139 Oakbrook Pkwy, Norcross, GA 30093
      View Details
    • Contact for pricing
      19,440 SF

      Norcross Showroom Building For Sale

      19,440 SF showroom with high visibility on I-85.
      6358 Dawson Blvd, Norcross, GA 30093
      View Details
    • $750,000
      0.51 Acres

      Commercial Lot with C5 Zoning

      0.51-acre commercial lot with C5 zoning in Norcross, GA.
      1470 Hillcrest Rd, Norcross, GA 30093
      View Details
    • $3,880,000
      19,440 SF

      Prime Norcross Flex Space

      19,440 SF Showroom, I-85 Visibility
      6358 Dawson Blvd, Norcross, GA 30093
      View Details
    • $3,200,000
      31,000 SF

      Prime Norcross Office Complex

      31,000 SF Vacant Office Building, $3.2M
      5984 Norcross Tucker Rd, Norcross, GA 30093
      View Details
    • New
      $5,300,000
      Pending

      Functional Warehouse in Norcross, GA

      39,791+ SF warehouse on 2.54 acres near I-85.
      6354 Warren Dr, Norcross, GA 30093
      View Details

    Similar Nearby for Lease

    • $12,800 /Mo

      Norcross Event Hall For Lease

      9,000 SF event hall in prime location for lease.
      4142 Jimmy Carter Blvd, Norcross, GA 30093
      View Details
    • $16 SF/Yr
      10,000 SF

      Prime Norcross Office/Retail Space

      10,000 SF Medical Office Available
      5139 Jimmy Carter Blvd, Norcross, GA 30093
      View Details
    • Contact for pricing
      23,800 SF

      Prime Norcross Warehouse Space

      8-Acre Industrial Property, 3,243 SF Available
      6500 Mcdonough Dr, Norcross, GA 30093
      View Details
    • Contact for pricing
      4,957 SF

      Norcross Warehouse Sublease Opportunity

      4,957 SF warehouse space available for sublease in Norcross.
      1670 Oakbrook Dr, Norcross, GA 30093
      View Details
    • Contact for pricing
      42,238 SF

      Gwinnett County Flex Space Available

      42,238 SF Flex Space; Lease Exp 12/19/2026
      1775 Corporate Dr, Norcross, GA 30093
      View Details
    • $9 SF/Yr
      249,200 SF

      Norcross Warehouse with HVAC

      249,200 SF warehouse with 100% HVAC and ample parking.
      4245 International Blvd, Norcross, GA 30093
      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.
    5125 Willow Oak Trl
    Norcross, GA 30093-2509
    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.