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 Walnut St Pasadena, CA 91103

    • Investment properties
    • 8,929 SF
    • 0.65 lot acres
    OFF-MARKET
    Value Estimations
    $2,475,000
    Show details
    Cap Rate Potential
    Location Intelligence
    Property ID
    US09-9524508
    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

    • Beckham Grill / Restaurant / Steak House

    Property Details for 77 Walnut St

    Year built
    2017
    Construction
    WOOD
    Lot size
    0.65 lot acres
    Property size
    8,929 SF
    Zone code
    PSC-
    Property type
    Investment properties
    Property subtype
    Live-work space
    APN
    5713-009-035
    APU
    5713009035

    Value Estimations

    based on Realmo’s proprietary methodology

    • CAP approach

      CAP Return
      Estimation
      6%
      $2,875,000
      6.5%
      $2,655,000
      7%
      $2,465,000

    • Alternative Use

      Use
      Estimation
      COMMERCIAL (GENERAL)
      $3,500,000
      Current use
      MEDICAL BUILDING
      $4,060,000
      Change: +16% Conversion: Easy
      INDUSTRIAL (GENERAL)
      $3,770,000
      Change: +8% Conversion: Moderate

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

    Location Insight

    • Map
    • Local Demand
    City
    Pasadena
    County
    Los Angeles
    State
    California
    Longitude
    -118.152
    Latitude
    34.15
    CBSA code
    31080
    CBSA name
    LOS ANGELES-LONG BEACH-ANAHEIM, CA 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
    $87,380
    $6,716,103
    $116
    $6,716,219
    -
    $0.00
    $0.00
    $0.00

    Comparable in this City

    • Value Estimation
      $815,000
      4,406 SF

      889 Fair Oaks Ave

      OFFICE/RESIDENTIAL (MIXED USE) • 4,406 SF
      889 Fair Oaks Ave, Pasadena, CA 91103-3050
      View Details
    • Value Estimation
      $800,000
      2,751 SF

      1702 Lincoln Ave

      OFFICE/RESIDENTIAL (MIXED USE) • 2,751 SF
      1702 Lincoln Ave, Pasadena, CA 91103-1310
      View Details
    • Value Estimation
      $1,530,000
      11,214 SF

      20 Montana St

      OFFICE/RESIDENTIAL (MIXED USE) • 11,214 SF
      20 Montana St, Pasadena, CA 91103-1727
      View Details
    • Value Estimation by Request
      4,670 SF

      730 Fair Oaks Ave

      OFFICE/RESIDENTIAL (MIXED USE) • 4,670 SF
      730 Fair Oaks Ave, Pasadena, CA 91103-3044
      View Details
    • Value Estimation by Request
      1,664 SF

      1564 Fair Oaks Ave

      OFFICE/RESIDENTIAL (MIXED USE) • 1,664 SF
      1564 Fair Oaks Ave, Pasadena, CA 91103-1822
      View Details
    • Value Estimation by Request
      236,801 SF

      75 Walnut St

      OFFICE/RESIDENTIAL (MIXED USE) • 236,801 SF
      75 Walnut St, Pasadena, CA 91103-3680
      View Details

    Similar Nearby for Sale

    • $5,500,000
      1,980 SF

      Prime Pasadena Mixed-Use Trio

      Three buildings, huge potential, Rose Bowl proximity.
      451 Del Monte St, Pasadena, CA 91103
      View Details
    • $1,600,000
      3,700 SF

      Pasadena Investment Opportunity: Four Units

      Four-unit property in Pasadena, fully occupied, near Old Town.
      541 N Summit Ave, Pasadena, CA 91103
      View Details
    • $4,895,000

      Pasadena Mixed-Use Development Opportunity

      Ready-to-Issue permits for 8 residences and 3 commercial spaces.
      1435 Lincoln Ave, Pasadena, CA 91103
      View Details
    • $1,250,000
      3,734 SF

      Pasadena Multifamily Investment Opportunity

      Seven-unit complex, prime Pasadena location. Month-to-month tenants.
      95 Orange Grove Blvd, Pasadena, CA 91103
      View Details
    • $3,488,000
      10,050 SF

      Pasadena Medical Office Building

      10,050 SF Medical Office, $3.49M
      848 Fair Oaks Ave, Pasadena, CA 91103
      View Details
    • $1,995,000

      Pasadena Permit-Ready Development Land

      Prime Pasadena location, mixed-use potential.
      826 Fair Oaks Ave, Pasadena, CA 91103
      View Details

    Similar Nearby for Lease

    • Contact for pricing
      2,854 SF

      Medical Office Space Available

      Medical office space for rent in Pasadena, CA.
      630 S Raymond Ave, Pasadena, CA 91103
      View Details
    • $1.95 SF/Yr
      2,860 SF

      Pasadena Office Space For Rent

      Second floor office space available in Pasadena, California.
      72-90 N Fair Oaks Ave, Pasadena, CA 91103
      View Details
    • $1.00 SF/Yr
      7,761 SF

      Pasadena Warehouse Space Available

      7,761 SF warehouse space for rent in Pasadena, CA.
      789 N Fair Oaks Ave, Pasadena, CA 91103
      View Details
    • $18 SF/Yr
      2,361 SF

      Pasadena Flex Space: 2361 SF

      Prime Pasadena flex space, 2361 sq ft, street-level access.
      82-A Fair Oaks Ave, Pasadena, CA 91103
      View Details
    • $4 SF/Yr
      1,709 SF

      Retail Space with Mezzanine

      Retail space featuring a mezzanine level in Pasadena, CA.
      1167-1169 S Fair Oaks Ave, Pasadena, CA 91103
      View Details
    • $2 SF/Yr
      3,756 SF

      Pasadena Office Space For Rent

      Second floor office space available in Pasadena, California.
      35-45 N Arroyo Pkwy, Pasadena, CA 91103
      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 Walnut St
    Pasadena, CA 91103
    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.