Add Listing
    Property Lookup
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    7767 Hilldale Rd Port Orchard, WA 98366-8060
    Property profile & analytics

    7767 Hilldale Rd Port Orchard, WA 98366-8060

    View on Map
    • Warehouses
    • 4,266 SF
    • 102.24 lot acres
    Off-Market
    Property ID
    US90-1032459
    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
    $975,000
    Show details
    Cap Rate Potential
    Location Intelligence

    Current Use by Public Records

    • Battery Mitchell / Tour Operator
    • Manchester State Park / State Park / Park
    • Beach Volleyball Court / Sports Field & Court
    • Restroom and Showers / Public Wheelchair-Accessible Bathroom
    • Middle point Torpedo Storage house / Government Office

    Property Details for 7767 Hilldale Rd

    Year built
    1980
    Lot size
    102.24 lot acres
    Property size
    4,266 SF
    Zone code
    P
    Property type
    Warehouses
    Property subtype
    Self storage facilities
    APN
    092402-4-004-2005
    APU
    9240240042005

    Value Estimations

    based on Realmo’s proprietary methodology

    • Comparable approach

      Method
      Estimation
      Statistic Estimate
      $872,000
      Market price range: $498k - $1.29M
      AI Estimate
      $1,077,000
      Market price range: $206k - $2.18M

    • Alternative Use

      Use
      Estimation
      WAREHOUSE, STORAGE
      $870,000
      Current use
      RETAIL STORES
      $1,175,000
      Change: +35% Conversion: Moderate
      NEIGHBORHOOD: SHOPPING CENTER
      $1,090,000
      Change: +25% Conversion: Moderate
      OFFICE BUILDING
      $1,060,000
      Change: +22% Conversion: Difficult
      MEDICAL BUILDING
      $1,035,000
      Change: +19% Conversion: Difficult
      AUTO REPAIR, GARAGE
      $740,000
      Change: -15% Conversion: Easy

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

    Location Insight

    • Map
    • Local Demand
    City
    Port Orchard
    County
    Kitsap
    State
    Washington
    Longitude
    -122.551
    Latitude
    47.5762
    CBSA code
    14740
    CBSA name
    BREMERTON-SILVERDALE, WA 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
    $0.00
    $0.00
    $0.00
    $0.00
    -
    $0.00
    $0.00
    $0.00

    Comparable in this City

    • Value Estimation
      $3,250,000
      23,897 SF

      2525 Bethel SE Rd

      MINI-WAREHOUSE, STORAGE • 23,897 SF
      2525 Bethel SE Rd, Port Orchard, WA 98366-2414
      View Details
    • Value Estimation
      $2,255,000
      18,310 SF

      Port

      MINI-WAREHOUSE, STORAGE • 18,310 SF
      Port, Orchard, WA 98366
      View Details
    • Value Estimation
      $1,065,000
      7,916 SF

      505 Bay St

      MINI-WAREHOUSE, STORAGE • 7,916 SF
      505 Bay St, Port Orchard, WA 98366-5305
      View Details
    • Value Estimation by Request
      180 SF

      138 Mitchell Ave

      MINI-WAREHOUSE, STORAGE • 180 SF
      138 Mitchell Ave, Port Orchard, WA 98366-5116
      View Details
    • Value Estimation by Request
      2,376 SF

      3410 Orlando St

      MINI-WAREHOUSE, STORAGE • 2,376 SF
      3410 Orlando St, Port Orchard, WA 98366-4040
      View Details
    • Value Estimation by Request
      2,240 SF

      250 Bethel Ave

      MINI-WAREHOUSE, STORAGE • 2,240 SF
      250 Bethel Ave, Port Orchard, WA 98366-5216
      View Details

    Similar Nearby for Sale

    • $2,600,000

      Kitsap County Investment Opportunity

      7.26-acre commercial land with income potential in Kitsap County.
      4494 SE Mile Hill Dr, Port Orchard, WA 98366
      View Details
    • $2,995,000

      Heated Mini-Storage Complex For Sale

      62-unit mini-storage complex with high demand and expansion potential.
      4600 SE Mile Hill Dr, Port Orchard, WA 98366
      View Details
    • $3,500,000
      18 SF

      Large Parcel in Opportunity Zone

      Large Port Orchard parcel for residential/commercial development in Opportunity Zone.
      2200 Bethel Ave, Port Orchard, WA 98366
      View Details
    • Contact for pricing

      Premier Equestrian Facility For Sale

      Exceptional equestrian facility on 20 acres in Port Orchard.
      4798 E Stable Ln, Port Orchard, WA 98366
      View Details
    • $599,000

      Port Orchard Office Condo Unit

      Office condo in Port Orchard medical corridor, ready for medical practice.
      1740 Pottery Ave, Port Orchard, WA 98366
      View Details
    • $209,000

      Prime Commercial Land Opportunity

      9,583 SF vacant land parcel with commercial mixed-use zoning.
      130 Mitchell Ave, Port Orchard, WA 98366
      View Details

    Similar Nearby for Lease

    • $4,350 /Mo
      3,480 SF

      Flexible Commercial Building with Parking

      3,480 SF commercial building suitable for various business uses.
      4560 Mile Hill Dr, Port Orchard, WA 98366
      View Details
    • $2,500 /Mo
      1,280 SF

      Waterfront Retail and Office Space

      Retail space with upstairs offices and adjacent warehouse available.
      1343 Bay St, Port Orchard, WA 98366
      View Details
    • Contact for pricing
      16,553 SF

      Cleared Land Ready for Lease

      Cleared site available for ground lease or build to suit.
      6435 SE Mile Hill Dr, Port Orchard, WA 98366
      View Details
    • Contact for pricing
      19,378 SF

      Bi-Mart Anchored Shopping Center

      Anchored shopping center in high-growth Seattle suburb.
      1353-1397 Olney Ave SE, Port Orchard, WA 98366
      View Details
    • Contact for pricing

      Waterfront Building in Port Orchard

      Two-story, 5,540 SF building with downtown mixed-use zoning.
      901 Bay St, Port Orchard, WA 98366
      View Details
    • Contact for pricing
      1,216 SF

      Retail Space Near Fred Meyer

      Retail space available near SE Sedgwick Rd and Bethel Rd SE.
      1900 SE Sedgwick Rd, Port Orchard, WA 98366
      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.
    7767 Hilldale Rd
    Port Orchard, WA 98366-8060
    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
    7767 Hilldale Rd, Port Orchard, WA, 98366
    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!