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

    68 Willow St Waterbury, CT 06710-2010

    • Investment properties
    • 6,093 SF
    • 0.16 lot acres
    OFF-MARKET
    Last Sale
    Jan 21, 2025
    $610,000
    Value Estimations
    $570,000
    Show details
    Cap Rate Potential
    Location Intelligence
    Property ID
    US15-0671419
    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

    • Willow Deli Market / Grocery & Convenience Store

    Property Details for 68 Willow St

    Year built
    1890
    Lot size
    0.16 lot acres
    Property size
    6,093 SF
    Zone code
    RO
    Property type
    Investment properties
    Property subtype
    Live-work space
    APN
    WBRY M:0253 B:0064 L:0146
    APU
    WBRYM0253B0064L0146

    Description

    This exceptional mixed-use property, located at 68 Willow St in Waterbury, Connecticut, presents a compelling investment opportunity. The three-story, 6,093 square foot building, constructed in 1890 and renovated in 2020, boasts nine units: six two-bedroom, one-bathroom apartments, one studio apartment, and two retail spaces. Currently operating at 90% occupancy, the property generates a strong net operating income (NOI) of $75,641, yielding an 11.64% capitalization rate. Pro forma projections indicate a potential NOI of $79,388 and a 12.22% cap rate, suggesting significant upside potential. The building sits on a 0.16-acre corner lot, offering excellent visibility. Utilities are separately metered and paid by tenants, minimizing landlord responsibilities. On-street parking is available, further reducing maintenance costs. The property is zoned RO and offers the potential for rent increases. The asking price is $649,900, translating to $72,211.11 per unit and $106.66 per square foot. This stabilized value-add investment is ideal for those seeking strong cash flow and potential for appreciation. The property is also available as part of a larger portfolio.

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

      Method
      Estimation
      Statistic approach
      $565,000
      ML approach
      $550,000

    • Comparable approach

      Method
      Estimation
      Statistic Estimate
      $512,000
      Market price range: $209k - $682k
      AI Estimate
      $396,000
      Market price range: $218k - $417k

    • Alternative Use

      Use
      Estimation
      COMMERCIAL (GENERAL)
      $425,000
      Current use
      RESTAURANT
      $890,000
      Change: +110% Conversion: Difficult
      APARTMENT HOUSE (5+ UNITS)
      $600,000
      Change: +42% Conversion: Moderate
      AUTO REPAIR, GARAGE
      $555,000
      Change: +30% Conversion: Difficult
      OFFICE BUILDING
      $495,000
      Change: +17% Conversion: Easy
      RETAIL STORES
      $495,000
      Change: +16% Conversion: Easy
      WAREHOUSE, STORAGE
      $360,000
      Change: -15% Conversion: Difficult

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

    Location Insight

    • Map
    • Local Demand
    City
    Waterbury
    County
    New Haven
    State
    Connecticut
    Longitude
    -73.0466
    Latitude
    41.5598
    CBSA code
    35300
    CBSA name
    NEW HAVEN-MILFORD, CT 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
    2024
    $14,764
    $30,450
    $268,170
    $298,620
    -
    $0.00
    $0.00
    $0.00

    Comparable in this City

    • Value Estimation by Request
      3,633 SF

      495 Cooke St

      OFFICE/RESIDENTIAL (MIXED USE) • 3,633 SF
      495 Cooke St, Waterbury, CT 06710-1731
      View Details
    • Value Estimation by Request
      4,707 SF

      216 Hillside Ave

      OFFICE/RESIDENTIAL (MIXED USE) • 4,707 SF
      216 Hillside Ave, Waterbury, CT 06710-1813
      View Details
    • Value Estimation by Request
      3,680 SF

      47 Holmes Ave

      OFFICE/RESIDENTIAL (MIXED USE) • 3,680 SF
      47 Holmes Ave, Waterbury, CT 06710-2414
      View Details
    • Value Estimation
      $525,000
      3,935 SF

      185 Willow St

      OFFICE/RESIDENTIAL (MIXED USE) • 3,935 SF
      185 Willow St, Waterbury, CT 06710-1960
      View Details
    • Value Estimation by Request
      5,668 SF

      58 Holmes Ave

      OFFICE/RESIDENTIAL (MIXED USE) • 5,668 SF
      58 Holmes Ave, Waterbury, CT 06710-2406
      View Details
    • Value Estimation by Request
      5,392 SF

      144 Buckingham St

      OFFICE/RESIDENTIAL (MIXED USE) • 5,392 SF
      144 Buckingham St, Waterbury, CT 06710-1913
      View Details

    Similar Nearby for Sale

    • $450,000
      4,365 SF

      Mixed-Use Property in Downtown Waterbury

      Mixed-use property with office space and apartments in downtown Waterbury.
      21 Holmes Ave, Waterbury, CT 06710
      View Details
    • New
      $329,000
      Pending

      Renovated Mixed-Use Investment Property

      Three-unit mixed-use property with recent renovations and off-street parking.
      67 Holmes Ave, Waterbury, CT 06710
      View Details
    • New
      $450,000
      4,365 SF

      Mixed-Use Property in Downtown Waterbury

      Mixed-use property with office space and residential conversion potential.
      21 Holmes Ave, Waterbury, CT 06710
      View Details
    • $1,250,000
      11,748 SF

      Mixed-Use Investment Opportunity

      Mixed-use property with restaurant, storefront, hall, and apartments.
      33-39 Willow St, Waterbury, CT 06710
      View Details
    • $6,500,000
      20,185 SF

      Waterbury, CT Senior Care Facility

      Profitable 25-bed facility, fully renovated.
      157 Hillside Ave, Waterbury, CT 06710
      View Details
    • $6,000,000
      20,185 SF

      Waterbury Office Building For Sale

      20,185 SF office building available in Waterbury, Connecticut.
      157 Hillside Ave, Waterbury, CT 06710
      View Details

    Similar Nearby for Lease

    • $1,650 /Mo

      Spacious Updated 3-Bedroom Apartment

      Large, updated 3-bedroom apartment with in-unit W/D hookups.
      197 Chestnut Ave, Waterbury, CT 06710
      View Details
    • $1,600 /Mo

      Renovated Apartment with Three Bedrooms

      Recently renovated three-bedroom apartment with off-street parking available for rent.
      15-17 Ridgewood St, Waterbury, CT 06710
      View Details
    • $2,000 /Mo

      Waterbury Multifamily Property For Rent

      Multifamily property with hardwood floors and off-street parking.
      29 Lexington Ave, Waterbury, CT 06710
      View Details
    • $2,300 /Mo

      Spacious Apartment Near Downtown

      Four-bedroom apartment with in-unit laundry and off-street parking.
      22 Wyman St, Waterbury, CT 06710
      View Details
    • $1,500 /Mo

      Comfortable Living in Waterbury Rental

      Well-kept rental with easy access to local amenities and transportation.
      247 Willow St, Waterbury, CT 06710
      View Details
    • $1,500 /Mo

      Spacious Apartment with Extra Room

      Bright 2-bedroom apartment with office near amenities and transport.
      175 Chestnut Ave, Waterbury, CT 06710
      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.
    68 Willow St
    Waterbury, CT 06710-2010
    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.