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

    78 Willow Ct Dorchester, MA 02125-1610

    • Showrooms
    • 2,300 SF
    • 0.29 lot acres
    OFF-MARKET
    Last Sale
    Mar 15, 2024
    $2,750,000
    Value Estimations
    $2,955,000
    Show details
    Cap Rate Potential
    2%
    Showrooms
    Location Intelligence
    Property ID
    US38-0509647
    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

    • Showrooms

    Property Details for 78 Willow Ct

    Year built
    1978
    Construction
    BRICK
    Lot size
    0.29 lot acres
    Property size
    2,300 SF
    Zone code
    C
    Property type
    Showrooms
    APN
    DORC W:07 P:03506 S:000
    APU
    DORCW07P03506S000

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

      Method
      Estimation
      Statistic approach
      $2,750,000
      ML approach
      $2,750,000

    • Comparable approach

      Method
      Estimation
      Statistic Estimate
      $3,570,000
      Market price range: $208k - $4.33M

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

    Location Insight

    • Map
    • Local Demand
    City
    Dorchester
    County
    Suffolk
    State
    Massachusetts
    Longitude
    -71.0639
    Latitude
    42.3244
    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
    2024
    $13,431
    $267,300
    $264,200
    $531,500
    -
    $0.00
    $0.00
    $0.00

    Comparable in this City

    • Value Estimation
      $330,000
      16,953 SF

      66 Von Hillern St

      SHOW ROOM, WAREHOUSE • 16,953 SF
      66 Von Hillern St, Dorchester, MA 02125-1182
      View Details
    • Value Estimation
      $665,000
      24,400 SF

      120 Cottage St

      SHOW ROOM, WAREHOUSE • 24,400 SF
      120 Cottage St, Dorchester, MA 02125
      View Details
    • Value Estimation
      $2,520,000
      12,322 SF

      1 Mt Vernon St

      SHOW ROOM, WAREHOUSE • 12,322 SF
      1 Mt Vernon St, Dorchester, MA 02125-1604
      View Details
    • Value Estimation
      $255,000
      0.04 Acres

      Upham Ave

      SHOW ROOM, WAREHOUSE • 0.04 Acres
      Upham Ave, Dorchester, MA 02125
      View Details
    • Value Estimation
      $265,000
      1,845 SF

      16 Clapp St

      SHOW ROOM, WAREHOUSE • 1,845 SF
      16 Clapp St, Dorchester, MA 02125-1617
      View Details
    • Value Estimation
      $245,000
      0.07 Acres

      625 Columbia Rd

      SHOW ROOM, WAREHOUSE • 0.07 Acres
      625 Columbia Rd, Dorchester, MA 02125
      View Details

    Similar Nearby for Sale

    • Contact for pricing
      6,300 SF

      Waterfront Commercial Condo at The Mark

      New construction retail/office condo with Boston Harbor views.
      99 Sumner St, East Boston, MA 02125
      View Details
    • $1,300,000
      1,000 SF

      1126-R Dorchester Ave, Boston, MA 02125

      10,368 sq ft warehouse with two drive-in doors.
      1126-R Dorchester Ave, Boston, MA 02125
      View Details
    • $1,050,000

      Updated Triplex in Boston

      Charming 3-family home with updated exterior and spacious units.
      70 Hamilton St, Boston, MA 02125
      View Details
    • $1,199,000

      Savin Hill Brick Rowhouse

      Charming, well-maintained brick rowhouse near Savin Hill Station.
      4 Saxton St, Boston, MA 02125
      View Details
    • $1,900,000

      Dorchester Multifamily Investment Opportunity

      Six-unit brick building near transit, retail, and employment centers.
      96-98 Woodledge St, Boston, MA 02125
      View Details
    • $1,300,000

      Spacious Dorchester Three-Family Home

      Three-family home with development potential in Dorchester.
      63-65 Richfield St, Boston, MA 02125
      View Details

    Similar Nearby for Lease

    • Contact for pricing
      3,461 SF

      Freestanding Building with Drive-Thru

      Freestanding building with drive-thru in Dorchester, Massachusetts.
      4 Cushing Ave, Dorchester, MA 02125
      View Details
    • Contact for pricing
      1,250 SF

      Dorchester Retail Space Available

      Retail space available in a transformational submarket.
      912-916 Dorchester Ave, Dorchester, MA 02125
      View Details
    • $1,800 /Mo

      Savin Hill Commercial/Retail Space

      Turnkey retail/office space in the heart of Savin Hill.
      5 Savin Hill Ave, Boston, MA 02125
      View Details
    • $3,000 /Mo
      2,000 SF

      Finished Office/Retail Space Near T

      Two-level, 2,000 sq ft office/retail space near Savin Hill T.
      119 Savin Hill Ave, Boston, MA 02125
      View Details
    • $3,205 /Mo

      High-Traffic Corner Retail/Office Space

      Ground-level corner property in high-traffic area, suitable for retail/office.
      1281 Dorchester Ave, Boston, MA 02125
      View Details
    • $25 SF/Yr

      Dorchester Avenue Storefront Commercial Space

      6,000 SF storefront on Dorchester Ave, great visibility.
      1225-1229 Dorchester Ave, Boston, MA 02125
      View Details

    Property Visit Statistics

    • Visits by month
      5.8k
    • Visitors by month
      6.5k
    • Avg Time on site
      13 min
    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.
    78 Willow Ct
    Dorchester, MA 02125-1610
    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.