Add Listing
    Property Lookup
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    7051 Heathcote Vlg Way Ste, Unit 100 Gainesville, VA 20155-3197
    Back to Search
    Property profile & analytics

    7051 Heathcote Vlg Way Ste, Unit 100 Gainesville, VA 20155-3197

    View on Map
    • Medical Office Space
    • 1,797 SF
    Off-Market
    Property ID
    US87-1351454
    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.
    Value Estimations
    $645,000
    Show details
    Cap Rate Potential
    8.4%
    Medical Office Space
    Location Intelligence

    Current Use by Public Records

    • Medical Office Space

    Property Details for 7051 Heathcote Vlg Way Ste

    Year built
    2018
    Property size
    1,797 SF
    Zone code
    PLANNED MIXED DIST
    Property type
    Medical Office Space
    Property subtype
    Medical centers
    APN
    7397-77-5932.01
    APU
    739777593201

    Value Estimations

    based on Realmo’s proprietary methodology

    • CAP approach

      CAP Return
      Estimation
      6%
      $460,000
      6.5%
      $425,000
      7%
      $390,000

    • Comparable approach

      Method
      Estimation
      AI Estimate
      $853,000
      Market price range: $302k - $1.83M

    • Alternative Use

      Use
      Estimation
      MEDICAL BUILDING
      $935,000
      Current use
      COMMERCIAL (GENERAL)
      $950,000
      Change: +2% Conversion: Easy
      OFFICE BUILDING
      $895,000
      Change: -4% Conversion: Easy
      NEIGHBORHOOD: SHOPPING CENTER
      $825,000
      Change: -11% Conversion: Difficult

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

    Location Insight

    • Map
    • Local Demand
    City
    Gainesville
    County
    Prince William
    State
    Virginia
    Longitude
    -77.6063
    Latitude
    38.8046
    CBSA code
    47900
    CBSA name
    WASHINGTON-ARLINGTON-ALEXANDRIA, DC-VA-MD-WV 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
    $6,731
    $161,700
    $485,200
    $646,900
    -
    $161,700
    $485,200
    $646,900

    Comparable in this City

    • Value Estimation
      $4,465,000
      1,637 SF

      7051 Heathcote Vlg Way Ste, Unit 145

      MEDICAL BUILDING • 1,637 SF
      7051 Heathcote Vlg Way Ste, Gainesville, VA 20155-3198
      View Details
    • Value Estimation
      $2,230,000
      3,892 SF

      6950 Piedmont Ctr Plz

      MEDICAL BUILDING • 3,892 SF
      6950 Piedmont Ctr Plz, Gainesville, VA 20155-4036
      View Details
    • Value Estimation
      $660,000
      1,814 SF

      7051 Heathcote Vlg Way, Unit 150

      MEDICAL BUILDING • 1,814 SF
      7051 Heathcote Vlg Way, Gainesville, VA 20155-3196
      View Details
    • Value Estimation
      $905,000
      2,490 SF

      7051 Heathcote Vlg Way Ste, Unit 155

      MEDICAL BUILDING • 2,490 SF
      7051 Heathcote Vlg Way Ste, Gainesville, VA 20155-3268
      View Details
    • Value Estimation
      $1,065,000
      3,230 SF

      7915 Lk Manassas Dr Ste, Unit 205

      MEDICAL BUILDING • 3,230 SF
      7915 Lk Manassas Dr Ste, Gainesville, VA 20155-3260
      View Details
    • Value Estimation
      $780,000
      2,426 SF

      7915 Lk Manassas Dr Ste, Unit 301

      MEDICAL BUILDING • 2,426 SF
      7915 Lk Manassas Dr Ste, Gainesville, VA 20155-3259
      View Details

    Similar Nearby for Sale

    • $2,500,000

      Prime Commercial Land on Lee Highway

      2.1 acre B-1 zoned land with exceptional visibility.
      14203 Lee Hwy, Gainesville, VA 20155
      View Details
    • $895,000

      Commercial Land For Sale

      One acre of B-1 commercial land available in Gainesville, Virginia.
      14809 Lee Hwy, Gainesville, VA 20155
      View Details
    • Contact for pricing

      Gainesville Land Development Opportunity

      Prime commercial land for development in Gainesville trade area.
      7900 Lake Manassas Dr, Gainesville, VA 20155
      View Details
    • $800,000

      Premier Shopping Destination Opportunity

      Retail, industrial, or flex space opportunity in Gainesville, Virginia.
      7481 Limestone Dr, Gainesville, VA 20155
      View Details

    Similar Nearby for Lease

    • $2,850 /Mo

      Gainesville Professional Space Sublease

      Versatile space in high-traffic area, ideal for medical training.
      7430 Heritage Village Plz, Gainesville, VA 20155
      View Details
    • $2,850 /Mo

      Gainesville Versatile Professional Space

      Sublease opportunity in a high-traffic Northern Virginia market.
      7430 Heritage Village Plz, Gainesville, VA 20155
      View Details
    • Contact for pricing
      2,100 SF

      Gainesville Office Suite For Lease

      Built-out office suite ideal for medical or general office use.
      7524 Old Linton Hall Rd, Gainesville, VA 20155
      View Details
    • Contact for pricing

      Premier Shopping Destination in Gainesville

      Mixed-use development with retail, restaurants, hotel, and office spaces.
      7481 Limestone Dr, Gainesville, VA 20155
      View Details
    • $14 SF/Yr
      14,175 SF

      Gainesville Warehouse Space Available

      14,175 SF warehouse space for lease in Gainesville, VA.
      5611 Wellington Rd, Gainesville, VA 20155
      View Details
    • New
      $5,900 /Mo
      339,768 SF

      Retail Storefront on Lee Highway

      Flex retail building with high visibility on Lee Highway.
      16326 Lee Hwy, Gainesville, VA 20155
      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.
    7051 Heathcote Vlg Way Ste, Unit 100
    Gainesville, VA 20155-3197
    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

    Thank You for Inquiry
    7051 Heathcote Vlg Way Ste, Gainesville, VA, 20155
    letter with green check mark
    Check your email
    We sent you the
    agent's contact details. yellow underline
    Can't find it?
    Please check your junk/spam folder.
    Google sign-in failed. Please try again or use another login method.
    Sign Up Successful!
    You now have access to more from Realmo!