OFF-MARKET
Investment properties
Property ID
US38-1643058
Entity Owned Owner of record is a legal entity (LLC / corporation).
2-yr Hold Held for 2 years.
~
Est. High Equity Modeled equity is high. Estimate, not a fact.
Entity Owned Ownership intelligence
Who controls the opportunity?
Owner of record from public deeds, plus portfolio, hold profile and investor signals where the data supports them. Included with a plan.
Owner contacts
Can we reach the decision maker?
Skip-traced phones and e-mails of the owner. Included with a plan.
Debts
What is owed, to whom, and when it comes due
Recorded lenders, amounts and estimated maturities of the owner's loan book — included with a plan.
Property tax
What does the county charge?
Assessed value · 2024$31.36M
Assessed land$17.77M
Assessed improvement$13.59M
Value estimate
· Nov 2026$38.73M
$34.86M – $42.60M
CAP approach$50.19M
Submarket $/SF estimate$36.67M
Realmo valuation models over county records.
Recently sold
What actually traded nearby?
$110/SF
Submarket average, outlier-cleaned · 212 recorded sales of this use type
Observed band · Q1–Q3$70 – $152
Cap rate analysis
How does the asset earn?
No income signal is modeled for this parcel yet — the Cap Rates tab runs the workflow.
Zoning insight
What can be built here?
BG-3
JurisdictionWORCESTER
Location intelligence
Which uses thrive at this corner?
Best fit: Dry Cleaner
Demand heat for this use is drawn on the map · LocInt grid
Demand index
Dry Cleaner9.3
Pet Store8.3
Pet Supply Store8.2
Demand index: how under-served this business type is around this point — modeled from the LocInt grid (area demand vs. what already operates, adjusted by real visit traffic). Higher means stronger unmet demand.
Location
✓ County assessor
✓ Recorded deeds · 13 transfers
– Qualifying comp sales · not on file
✓ Zoning catalog
Every figure names its source: public record, benchmark, or modeled. Coverage varies by property — thin data is stated as missing, never invented.
Comparables
5 recorded sales · 10 properties nearbyRecent sales nearby
5 recorded sales in this ZIP, last 8 years
Address
Sale price
Sold
Size
Sale prices and dates as our records hold them, one row per building. A deed can cover more of a building than the size shown, so read the price against the size rather than dividing one by the other.
Comparable nearby
6 properties of the same type nearby
Comparable nearby
Similar in This City for Lease
Value estimation
Instant AI valuation built from comps, income signals, and proprietary benchmarks.A defensible range, not a single guess.
Unlock the complete Valuation workflow
Full NOI reconstruction, selected comps, alternative-use scenarios, data audit and PDF export.
7 alternative uses screened
Sensitivity value band
Source audit · 6 inputs
PDF export
Professional plan · 30 reports
from $199/month
from $199/month
Summary
1
Valuation conclusion
Included free
Estimated market value
$38.73M
Value range
$34.86M – $42.60M
±10% around blend
Estimated value / SF
$160 / SF
Confidence
Property data
88
Market benchmarks
67
Comparable sales
60
$34.86M
blend $38.73M
$42.60M
Market-derived valuation under stabilized market assumptions. Desktop analysis. No physical inspection performed.
2
Subject property
Included free
- GBA
- 241,620 SF
- Lot area
- 0.27 ac
- Year built
- 1990
- Stories
- 24
- APN
- WORC M:03 B:018 L:00017
- Zoning
- BG-3
- Assessed value · 2024
- $31,364,000
3
Income approach: direct capitalization
Partial preview
Income approach indication
$50.19M
Direct capitalization · @ 6.5% CAP return
@ 6% CAP return
$54.37M
@ 6.5% CAP return
$50.19M
@ 7% CAP return
$46.60M
4
Comparable sales
Partial preview
Comparables picked and weighted for this valuation. The Overview tab lists recorded sales nearby as our records hold them, unweighted and unselected, so the two do not have to agree.
Sales approach indication
$36.67M
Range $16.92M – $36.67M
Evidence
6 found
Recent peer sales in this city
5
Sensitivity & risk
Partial preview
Downside
−10%
Base
$38.73M
Upside
+10%
Bounds of the ±10% band vs the blend — never simulated scenarios.
6
Current market position
Included free
Benchmark
Observed band ($/SF)
Average
Subject delta
Submarket 212 sales
$110
+46%
County 740 sales
$110
+46%
Band = middle half (Q1–Q3) of recorded sale $/SF for this use type per geography; the diamond marks the subject at $160/SF.
Delta below average reads as headroom.
Source: Realmo CRE sales derivatives (county records).
7
Alternative use screening
Partial preview
Top alternative use
Restaurant
Gross theoretical uplift
+89%
vs current use, $26.58M
- Auto Repair, Garage
- Retail Stores
- Neighborhood: Shopping Center
- Office Building
Values shown before conversion costs, entitlement costs, capital expenditures and stabilization risk.
8
Methodology
Included free
Building area
County record
Property tax
Not available
Assessed value
County record
Zoning designation
County record
Operating expenses
Modeled
Market rent
Not available
Not analyzed due to unavailable source data: actual rent roll, tenant leases, physical condition and capital
requirements are outside a desktop analysis.
Cost Approach excluded: income and sales evidence cover the value conclusion.
Automated valuation analysis, not a licensed appraisal. Figures are derived from public
records and proprietary models. Desktop analysis: no physical inspection, tenant leases or reported
property income. Verify with a licensed appraiser before transacting.
How Realmo checks its estimates
Cap rate
Cap rate calculated from real income and expense signals, benchmarked against sales of similar assets nearby.
Unlock the complete Cap Rate workflow
Full market tables, editable assumptions, comparable sales, saved work and exports.
9-scenario matrix
Market rates by use type
PDF export
Professional plan · 30 reports
from $199/month
from $199/month
Overview
Implied cap rate
9.20%
Implied, in-place cap rate for this investment properties
Estimated NOI ÷ last recorded sale. Refine with your own numbers in the full report.
Lower yield / higher price
Higher yield / lower price
5.0%
This property · 9.20%
9.0%
NOI (est.)
$3.26M
Last sale · Dec 2023
$41.40M
Price sensitivity
The rate is the decision lever; valuation is the consequence.
Test a cap rate
Implied value$35.46M
Move the market yield to see immediate price impact.
Value / SF
$147
Vs. selected
Base
Derivation
NOI ÷ cap
Arithmetic over the modeled NOI — not market scenario modeling.
NOI × cap matrix
Preview
Preview of 9 modeled outcomes.
NOI
8.70%9.20%9.70%
$2.94M
$33.74M
$31.91M
$30.26M
$3.26M
$37.49M
$35.46M
$33.63M
$3.59M
$41.24M
$39.00M
$36.99M
NOI sensitivity ±10% across the selected-rate band (±0.5 pp) — derivation of the NOI above.
Automated cap rate analysis. Based on public records, market benchmarks and proprietary
models. Verify with a licensed professional before transacting.
Building & lot
Public records
Property type
Investment properties
Use group
OFFICE/RESIDENTIAL (MIXED USE)
Status
Off-Market
Year built
1990
Construction
STEEL FRAME
Heating
FORCED AIR
Buildings
1
Stories
24
Units
196
Total area
241,620 SF
Lot
0.27 ac (11,947 SF)
Zoning code
BG-3
APN
WORC M:03 B:018 L:00017
UPID
US38-1643058
Jurisdiction
WORCESTER
Property tax & assessments
Tax year 2024
Assessed value
$31,364,000
Assessed 2024
Previous assessed
$31,364,000
+0.0% YoY
Assessed land
$17,774,500
Assessed improvement
$13,589,500
Zoning
The recorded zoning designation, what the district officially allows, and the municipal source it comes from.
Zoning designation
County-recorded code
Jurisdiction
Worcester, MA
Zoning code
BG-3
Ownership Intelligence
Find the owner behind the property.
Unlock the evidence behind ownership: portfolio, transactions, debt and any signals we can model, to help you decide who to contact next.
What opens after registration
Ownership intelligence
Owner identityResolved entity and name variants
Portfolio holdingsLinked properties we can resolve, with estimated value
Deal signalsSell-side activity where we detect it
Debt & historyRecorded loans and transaction history
Included with every plan
See the ownership record for this address.
Registration is required before any owner information is shown.
Every paid plan opens ownership intelligence on every property.
Owner of record and activity signals are derived from public records and modeled classifications.
They do not confirm beneficial ownership or intent to transact.
Owner Contacts
Phones and e-mails of the people behind this property's owner, traced from licensed contact data.
Owner phones and e-mails come with a plan - traced from licensed contact data, with verification and Do-Not-Call flags on every number.
Debts · part of Ownership Intelligence
See what the owner owes, and when it comes due.
The mortgage data comes with a plan: recorded loans of the owner - lender, amount, rate and the estimated maturity - as part of the Ownership Intelligence workspace.
What opens after registration
Ownership intelligence
Recorded loansLender, amount and origination for every instrument
Estimated maturityWhen the debt comes due and the refi window opens
Rates & liensRecorded or estimated rate, junior liens flagged
CollateralWhich holding secures each loan - this property marked
Included with every plan
See the ownership record for this address.
Registration is required before any owner information is shown.
Every paid plan opens ownership intelligence on every property.
Owner of record and activity signals are derived from public records and modeled classifications.
They do not confirm beneficial ownership or intent to transact.
Research This Page with AI
Rey answers here. ChatGPT, Grok and Claude get the same data packet.
Includes: Price & PSF · Cap rate · Location · Zoning
Ask Rey →
ChatGPT
Grok
Claude
Preferred
Make Realmo a preferred source.
Our comps and market reports get this label in your Google results.
One click on Google
You own 600 Main St?
List it free. Reach 20,000 daily buyers.
We’ve already pulled the facts. Confirm photos + price and you’re live in 2 minutes.
Unlock Property Report and Ownership Data
Choose membership plan that works for you.
1-day Trial
Try for $1
Then, if not canceled, it will automatically switch to PRO plan $199/mo
Trial Includes
- 10 Targeted Leads
- 1 Full Property Report
Property reports include
if available
- Lead Lists by Intent
- Signals & Scores
- Building Details
- Value Estimation
- Cap Rate Evaluation
- Liens & Mortgages
- Ownership & Contacts
- Local Market trends
-
Zoning Insight— not in this plan -
Location Analytics— not in this plan
Professional plan
$199
/mo
Membership includes
- 300 Targeted Leads a month
- 30 Full Property Reports
Property reports include
if available
- Lead Lists by Intent
- Signals & Scores
- Building Details
- Value Estimation
- Cap Rate Evaluation
- Liens & Mortgages
- Ownership & Contacts
- Local Market trends
- Zoning Insight
-
Location Analytics— not in this plan
Enterprise plan
$499
/mo
Membership includes
- 1,500 Targeted Leads a month
- 150 Full Property Reports
Property reports include
if available
- Lead Lists by Intent
- Signals & Scores
- Building Details
- Value Estimation
- Cap Rate Evaluation
- Liens & Mortgages
- Ownership & Contacts
- Local Market trends
- Zoning Insight
- Location Analytics
Confirm your e-mail to get the report
The PDF can’t be displayed here
Use Download PDF or Open in new tab above to view the sample report.
Acquiring
Sample leads
-
Off Market
3157 MAGIC HOLW BLVD, VIRGINIA BEACH, VA 23453-3010
Held 10 yrs
3157 MAGIC HOLW BLVD, VIRGINIA BEACH, VA 23453-3010
-
Off Market
5120 25TH AVE NE, SEATTLE, WA 98105-4121
Held 25 yrs
5120 25TH AVE NE, SEATTLE, WA 98105-4121
-
Off Market
2620 W ENCANTO BLVD, PHOENIX, AZ 85009-1713
Absentee
2620 W ENCANTO BLVD, PHOENIX, AZ 85009-1713
-
Off Market
21 MANET CIR, CHESTNUT HILL, MA 02467-1058
Held 18 yrs
21 MANET CIR, CHESTNUT HILL, MA 02467-1058
Refinance
Sample leads
-
Off Market
147 E ST, ST, NY
Loan from 20067.7% rateNew York National Bank
147 E ST, ST, NY
-
Off Market
630 GOVERNOR PRINTZ BLVD, PHILADELPHIA, PA 19113
Loan from 20028.0% ratePnc Bank Delaware
630 GOVERNOR PRINTZ BLVD, PHILADELPHIA, PA 19113
-
Off Market
900 N KINGSBURY STP-028, CHICAGO, IL 60610-7432
Loan from 2005Emigrant Mortgage
900 N KINGSBURY STP-028, CHICAGO, IL 60610-7432
-
Off Market
400 LAZELLE RD, COLUMBUS, OH 43240-2077
Loan from 20077.8% rateHuntington National Bank
400 LAZELLE RD, COLUMBUS, OH 43240-2077
Leads for service soon
Still being built. It lands here next, beside the two above.
Loading the sample report…
The PDF can’t be displayed here
Your browser has no PDF viewer of its own.
