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

    77 Gilcreast Rd Ste, Unit 2003 Londonderry, NH 03053-3518

    • Office Properties & Spaces
    • 1,483 SF
    OFF-MARKET
    Value Estimations
    $355,000
    Show details
    Cap Rate Potential
    Location Intelligence
    Property ID
    US58-0572399
    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

    • Office Properties & Spaces

    Property Details for 77 Gilcreast Rd Ste

    Year built
    1998
    Construction
    FRAME
    Property size
    1,483 SF
    Zone code
    C-III
    Property type
    Office Properties & Spaces
    APN
    LOND M:007 L:065C-2003
    APU
    LONDM007L065C2003

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

      Method
      Estimation
      ML approach
      $270,000

    • CAP approach

      CAP Return
      Estimation
      6%
      $455,000
      6.5%
      $420,000
      7%
      $390,000

    • Comparable approach

      Method
      Estimation
      Statistic Estimate
      $367,000
      Market price range: $176k - $412k
      AI Estimate
      $377,000
      Market price range: $194k - $397k

    • Alternative Use

      Use
      Estimation
      OFFICE BUILDING
      $280,000
      Current use
      AUTO REPAIR, GARAGE
      $390,000
      Change: +40% Conversion: Difficult
      COMMERCIAL (GENERAL)
      $340,000
      Change: +22% Conversion: Easy
      RETAIL STORES
      $320,000
      Change: +15% Conversion: Moderate

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

    Location Insight

    • Map
    • Local Demand
    City
    Londonderry
    County
    Rockingham
    State
    New Hampshire
    Longitude
    -71.3516
    Latitude
    42.8661
    CBSA code
    14460
    CBSA name
    BOSTON-CAMBRIDGE-QUINCY, MA-NH 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
    $3,944
    $0.00
    $252,000
    $252,000
    -
    $0.00
    $0.00
    $0.00

    Comparable in this City

    • Value Estimation
      $230,000
      899 SF

      80 Nashua Rd, Unit C2

      CONDOMINIUM OFFICES • 899 SF
      80 Nashua Rd, Londonderry, NH 03053-3426
      View Details
    • Value Estimation
      $215,000
      849 SF

      1st Cmns Dr, Unit 8A

      CONDOMINIUM OFFICES • 849 SF
      1st Cmns Dr, Londonderry, NH 03053-3442
      View Details
    • Value Estimation
      $940,000
      25,083 SF

      40 Buttrick Rd

      CONDOMINIUM OFFICES • 25,083 SF
      40 Buttrick Rd, Londonderry, NH 03053-3381
      View Details
    • Value Estimation
      $255,000
      227 SF

      75 Gilcreast Rd, Unit 3101

      CONDOMINIUM OFFICES • 227 SF
      75 Gilcreast Rd, Londonderry, NH 03053-3564
      View Details
    • Value Estimation
      $220,000
      637 SF

      80 Nashua Rd Ste B2

      CONDOMINIUM OFFICES • 637 SF
      80 Nashua Rd Ste B2, Londonderry, NH 03053-3419
      View Details
    • Value Estimation
      $110,000
      849 SF

      1st Cmns Dr, Unit 9A

      CONDOMINIUM OFFICES • 849 SF
      1st Cmns Dr, Londonderry, NH 03053-3442
      View Details

    Similar Nearby for Sale

    • Contact for pricing
      10,538 SF

      Prime Londonderry Office Space

      Historic Charm, Modern Amenities, Great Location
      183 Mammoth Rd, Londonderry, NH 03053
      View Details
    • Contact for pricing
      3,000 SF

      Prime Londonderry Pad Site

      3,000 SF Mixed-Use Development Opportunity
      0 Vista Ridge Dr, Londonderry, NH 03053
      View Details
    • Contact for pricing
      9,520 SF

      Londonderry Office Building - 9520 SF

      Prime Londonderry office space, excellent location & rent.
      3 Sanborn Rd Unit, Londonderry, NH 03053
      View Details
    • $265,000
      1,544 SF

      Londonderry Office Condo For Sale

      Office condominium featuring recent upgrades and convenient highway access.
      50 Nashua Rd, Londonderry, NH 03053
      View Details
    • $599,000
      10,643 SF

      Londonderry Office/Medical Property For Sale

      Office or medical property near Woodmont Commons and Parkland Medical Center.
      41 Buttrick Rd, Londonderry, NH 03053
      View Details
    • $1,950,000

      23 Acres on Route 102

      23 acres of commercial land with existing tenants.
      135 Nashua Rd, Londonderry, NH 03053
      View Details

    Similar Nearby for Lease

    • $15 SF/Yr
      28,929 SF

      Landmark Crossing Office Space

      2,140± SF Office Suite in Londonderry, NH
      25 Nashua Rd, Londonderry, NH 03053
      View Details
    • $16 SF/Yr
      1 SF

      Londonderry Commercial Space For Lease

      1829 SF Office/Commercial Unit - Excellent Location
      51 Harvey Rd, Londonderry, NH 03053, Londonderry, NH 03053
      View Details
    • $1,750 /Mo

      Londonderry Office Suite Near I-93

      Private 4-room office suite off Exit 5, I-93 in Londonderry.
      3 132, Londonderry, NH 03053
      View Details
    • $1,750 /Mo

      Functional Office Suite with Parking

      Spacious 4-room office suite with private bathroom and parking.
      3 0132, Londonderry, NH 03053
      View Details
    • Contact for pricing
      158,994 SF

      Londonderry Office Space For Lease

      One-room office space with water access and shared common area.
      3 Sanborn Rd, Londonderry, NH 03053
      View Details
    • New
      Contact for pricing

      Londonderry Office Space For Lease

      Two-level office space in historic landmark near Route 93.
      183 Mammoth Rd, Londonderry, NH 03053
      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.
    77 Gilcreast Rd Ste, Unit 2003
    Londonderry, NH 03053-3518
    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.