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

    7050 Watts Rd Madison, WI 53719-1365

    • Apartment buildings
    • 11.87 lot acres
    OFF-MARKET
    Last Sale
    Mar 31, 2022
    $11,627,700
    Value Estimations
    $12,695,000
    Show details
    Cap Rate Potential
    Location Intelligence
    Property ID
    US92-0171532
    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

    • Lucid Hearing Center / Audiologist / Hearing Aid Store
    • 7050 Watts Rd Parking / Parking Lot
    • higi / Health Consultant
    • Overstock / Home Goods Store
    • At Home / Home Goods Store / Furniture Store

    Property Details for 7050 Watts Rd

    Lot size
    11.87 lot acres
    Zone code
    PD
    Property type
    Apartment buildings
    APN
    0708-264-0209-5
    APU
    70826402095

    Description

    This exceptional investment opportunity presents a fee-simple interest in a 113,134-square-foot At Home retail building situated on an 11.87-acre lot in Madison, Wisconsin. The property boasts a 100% occupancy rate under a long-term, absolute NNN lease with At Home, a prominent national retailer. The lease commenced March 25, 2022, and has a remaining term of approximately 12.4 years, extending to March 31, 2037. The lease includes annual rent increases of 2%, providing consistent growth in cash flow. The current Net Operating Income (NOI) stands at $695,599, yielding a 9.00% cap rate based on the asking price of $7,728,878. The lease structure offers four 5-year renewal options, further enhancing the long-term value and stability of this investment. This single-tenant, freestanding building is strategically located at 7050 Watts Rd, Madison, WI 53719, in a desirable retail corridor near the University of Wisconsin, benefiting from a dense and affluent demographic. The property offers a truly passive investment opportunity with significant long-term cash flow potential and minimal landlord responsibilities. The property's location and the strength of the tenant combine to create a compelling investment proposition.

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

      Method
      Estimation
      Statistic approach
      $12,695,000
      ML approach
      $10,855,000

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

    Location Insight

    • Map
    • Local Demand
    City
    Madison
    County
    Dane
    State
    Wisconsin
    Longitude
    -89.5058
    Latitude
    43.0513
    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
    $193,908
    $2,925,000
    $7,585,000
    $10,510,000
    -
    $0.00
    $0.00
    $0.00

    Comparable in this City

    • Value Estimation
      $1,080,000
      119,824 SF

      489 Commerce Dr

      APARTMENT HOUSE (5+ UNITS) • 119,824 SF
      489 Commerce Dr, Madison, WI 53719-4937
      View Details
    • Value Estimation
      $965,000
      76,299 SF

      8101 Mayo Dr

      APARTMENT HOUSE (5+ UNITS) • 76,299 SF
      8101 Mayo Dr, Madison, WI 53719-4504
      View Details
    • Value Estimation
      $1,030,000
      48,253 SF

      1723 Waldorf Blvd

      APARTMENT HOUSE (5+ UNITS) • 48,253 SF
      1723 Waldorf Blvd, Madison, WI 53719-4505
      View Details
    • Value Estimation
      $1,330,000
      254,922 SF

      7345 Timber Lk Trl

      APARTMENT HOUSE (5+ UNITS) • 254,922 SF
      7345 Timber Lk Trl, Madison, WI 53719-3704
      View Details
    • Value Estimation
      $1,330,000
      72,290 SF

      2002 Jeffy Trl

      APARTMENT HOUSE (5+ UNITS) • 72,290 SF
      2002 Jeffy Trl, Madison, WI 53719-5157
      View Details
    • Value Estimation by Request
      0.54 Acres

      7005 Chester Dr

      APARTMENT HOUSE (5+ UNITS) • 0.54 Acres
      7005 Chester Dr, Madison, WI 53719-1911
      View Details

    Similar Nearby for Sale

    • $165,000
      590 SF

      West Side Condo with Convenience

      Condo on Madison’s west side, near shopping and entertainment.
      805 Kottke Dr, Madison, WI 53719
      View Details
    • $249,900
      1,184 SF

      West Side Condo with Garage

      Two-bedroom condo with in-unit laundry, garage, and recent upgrades.
      2896 Cimarron Trl, Madison, WI 53719
      View Details
    • New
      $660,000
      0.27 Acres

      Madison Duplex on Corner Lot

      Side-by-side townhouse-style duplex on a corner lot in Madison, WI.
      6934/6938 Chester Dr, Madison, WI 53719
      View Details
    • $590,000
      0.39 Acres

      Fitchburg Duplex in Verona District

      Turn-key duplex in Fitchburg with strong rental demand and cashflow.
      5302 Williamsburg Way, Madison, WI 53719
      View Details
    • $704,900
      0.26 Acres

      Madison Duplex with Attached Garages

      Side-by-side duplex in Madison, WI with dual driveways.
      6834/6838 Chester Dr, Madison, WI 53719
      View Details
    • $195,000

      Condo with Private Balcony

      One-bedroom condo featuring a fireplace, balcony, and convenient amenities.
      8206 Starr Grass Dr, Madison, WI 53719
      View Details

    Similar Nearby for Lease

    • $24 SF/Yr
      149,369 SF

      Madison Retail Space For Lease

      Prime Madison retail space, multiple units available.
      6518 Milwaukee St, Madison, WI 53719
      View Details
    • Contact for pricing
      13,114 SF

      Madison Retail Space - Gammon Rd

      Prime Madison storefront, multiple spaces available.
      517 Gammon Rd, Madison, WI 53719
      View Details
    • $15 SF/Yr
      39,891 SF

      Madison Executive Office Suites

      Premium Office Space, West Madison
      6300 Enterprise Ln, Madison, WI 53719
      View Details
    • $234 SF/Yr
      40,000 SF

      Madison Office Space for Lease

      Prime West-Side Madison Office Suites
      434 Yellowstone Dr, Madison, WI 53719
      View Details
    • $9 SF/Yr
      4,347 SF

      Fitchburg Flex Space: McKee Road

      4,347 SF Flex Space, Fitchburg, WI
      6060 Mckee Rd, Fitchburg, WI 53719
      View Details
    • $16 SF/Yr
      466 SF

      West Side Office Space Available

      Office space for lease near West Towne Mall.
      7818 Big Sky Dr, Madison, WI 53719
      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.
    7050 Watts Rd
    Madison, WI 53719-1365
    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.