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 Wilson Brg Rd Worthington, OH 43085-2365

    • Office buildings
    • 15,744 SF
    • 0.95 lot acres
    OFF-MARKET
    Value Estimations
    $665,000
    Show details
    Cap Rate Potential
    Location Intelligence
    Property ID
    US66-2011621
    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

    • Homebuyers Advocate / Real Estate Agency
    • Jeffrey M. Cooke, DC / Chiropractor
    • H Lara Braxton, PhD / Family Counselor / Psychologist
    • Leigh Cascioli / Counselor
    • Arnett Brown Jr - State Farm Insurance Agent / Insurance Agency / Auto Insurance Agency

    Property Details for 77 Wilson Brg Rd

    Year built
    1972
    Construction
    WOOD
    Lot size
    0.95 lot acres
    Property size
    15,744 SF
    Property type
    Office buildings
    APN
    100-002675
    APU
    100002675

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

      Method
      Estimation
      ML approach
      $525,000

    • Comparable approach

      Method
      Estimation
      AI Estimate
      $804,000
      Market price range: $763k - $2.52M

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

    Location Insight

    • Map
    • Local Demand
    City
    Worthington
    County
    Franklin
    State
    Ohio
    Longitude
    -83.0137
    Latitude
    40.1075
    CBSA code
    18140
    CBSA name
    COLUMBUS, OH 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
    $28,038
    $116,620
    $186,130
    $302,750
    -
    $333,200
    $531,800
    $865,000

    Comparable in this City

    • Value Estimation
      $235,000
      0.18 Acres

      Old Wilson Brg Rd

      OFFICE BUILDING (MULTI-STORY) • 0.18 Acres
      Old Wilson Brg Rd, Worthington, OH 43085
      View Details
    • Value Estimation
      $490,000
      8,400 SF

      5625 High St

      OFFICE BUILDING • 8,400 SF
      5625 High St, Worthington, OH 43085-3964
      View Details
    • Value Estimation
      $290,000
      3,888 SF

      1035 Proprietors Rd

      OFFICE BUILDING • 3,888 SF
      1035 Proprietors Rd, Worthington, OH 43085-3230
      View Details
    • Value Estimation
      $805,000
      139,763 SF

      200 Old Wilson Brg Rd

      OFFICE BUILDING (MULTI-STORY) • 139,763 SF
      200 Old Wilson Brg Rd, Worthington, OH 43085-2247
      View Details
    • Value Estimation
      $295,000
      1.06 Acres

      High St

      OFFICE BUILDING (MULTI-STORY) • 1.06 Acres
      High St, Worthington, OH 43085
      View Details
    • Value Estimation
      $250,000
      1,008 SF

      43 En St

      OFFICE BUILDING • 1,008 SF
      43 En St, Worthington, OH 43085-4027
      View Details

    Similar Nearby for Sale

    • Contact for pricing
      21,046 SF

      Worthington Two-Story Brick Office Building

      21,046 SF office building with signage and ample parking.
      870 High St, Columbus, OH 43085
      View Details
    • Contact for pricing
      5,939 SF

      Worthington Office Building For Sale

      Three-story office building with suite available near downtown Worthington.
      5760 N High St, Columbus, OH 43085
      View Details
    • Contact for pricing
      50,418 SF

      Worthington Office-Warehouse Investment

      50,000 SF Flex Space, High Occupancy Potential
      600 Lakeview Plz Blvd, Worthington, OH 43085
      View Details
    • Contact for pricing
      51,654 SF

      Mixed-Use Development in Worthington

      7.5-acre mixed-use development with office, retail, and restaurant space.
      121 W Wilson Bridge Rd, Columbus, OH 43085
      View Details
    • Contact for pricing
      4,662 SF

      Worthington Office Building - High Street

      High-end office building, strong tenant base.
      6660 High St, Worthington, OH 43085
      View Details
    • $300,000
      2,261 SF

      Columbus Office Space For Sale

      Office space available for purchase in Columbus, Ohio.
      71 E Wilson Bridge Rd, Columbus, OH 43085
      View Details

    Similar Nearby for Lease

    • Contact for pricing
      2,450 SF

      Worthington Area Office Building

      Quality office building in Worthington area with ample parking.
      1335-1347 Worthington Woods Blvd, Columbus, OH 43085
      View Details
    • $1,495,000
      18,648 SF

      Worthington Office Building For Lease

      Stylish brick office building in excellent condition with long-term tenants.
      6660 N High St, Columbus, OH 43085
      View Details
    • $9 SF/Yr
      31,319 SF

      Worthington Office Space: Cascade Corporate Center

      Prime Worthington office suites, 23 available.
      250 Wilson Brg Rd, Worthington, OH 43085
      View Details
    • $17 SF/Yr
      31,238 SF

      Worthington Office Space Available

      Prime Worthington location, flexible suites.
      6877 High St, Worthington, OH 43085
      View Details
    • New
      $16 SF/Yr
      6,900 SF

      Worthington Office Space For Lease

      Office space for lease in Worthington, convenient location.
      5830 N High St, Columbus, OH 43085
      View Details
    • $16 SF/Yr
      39,012 SF

      Worthington Executive Office Space

      Prime location, flexible suites, immediate occupancy.
      0 Wilson Brg Rd, Worthington, OH 43085
      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 Wilson Brg Rd
    Worthington, OH 43085-2365
    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.