Add Listing
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

    7804 Blue Heron E Dr Wilmington, NC 28411-9183

    • Assisted living facilities
    • 23,456 SF
    • 15.64 lot acres
    OFF-MARKET
    Last Sale
    Dec 01, 2021
    Value Estimations
    $1,580,000
    Show details
    Cap Rate Potential
    Location Intelligence
    Property ID
    US53-2064971
    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

    • Assisted living facilities

    Property Details for 7804 Blue Heron E Dr

    Year built
    1995
    Lot size
    15.64 lot acres
    Property size
    23,456 SF
    Zone code
    R-20,RESIDENTIAL DISTRICT
    Property type
    Assisted living facilities
    Property subtype
    Retirement homes
    APN
    R03700-002-014-000
    APU
    R03700002014000

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

      Method
      Estimation
      ML approach
      $1,165,000

    • Comparable approach

      Method
      Estimation
      AI Estimate
      $1,992,000
      Market price range: $526k - $1.99M

    • Alternative Use

      Use
      Estimation
      HOMES (RETIRED, HANDICAP, REST, CONVALESCENT, NURSING)
      $1,350,000
      Current use
      RETAIL STORES
      $2,600,000
      Change: +93% Conversion: Difficult
      NEIGHBORHOOD: SHOPPING CENTER
      $2,245,000
      Change: +66% Conversion: Difficult

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

    Location Insight

    • Map
    • Local Demand
    City
    Wilmington
    County
    New Hanover
    State
    North Carolina
    Longitude
    -77.7664
    Latitude
    34.2925
    CBSA code
    48900
    CBSA name
    WILMINGTON, NC 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
    $51,022
    $701,500
    $8,352,000
    $9,053,500
    -
    $701,500
    $8,352,000
    $9,053,500

    Comparable in this City

    • Value Estimation
      $4,795,000
      96,927 SF

      1007 Porters Nck Rd

      HOMES (RETIRED, NURSING) • 96,927 SF
      1007 Porters Nck Rd, Wilmington, NC 28411-7383
      View Details
    • Value Estimation by Request
      1,902 SF

      1200 Porters Nck Rd

      HOMES (RETIRED, NURSING) • 1,902 SF
      1200 Porters Nck Rd, Wilmington, NC 28411-7622
      View Details
    • Value Estimation
      $640,000
      5,942 SF

      7704 Blue Heron W Dr

      HOMES (RETIRED, NURSING) • 5,942 SF
      7704 Blue Heron W Dr, Wilmington, NC 28411-7543
      View Details
    • Value Estimation
      $845,000
      4,020 SF

      8116 Market St

      MEDICAL CLINIC • 4,020 SF
      8116 Market St, Wilmington, NC 28411-9386
      View Details
    • Value Estimation by Request
      1,200 SF

      6620 Gordon Rd, Unit M

      MEDICAL CLINIC • 1,200 SF
      6620 Gordon Rd, Wilmington, NC 28411-8412
      View Details
    • Value Estimation
      $5,030,000
      25,628 SF

      7420 Market St

      MEDICAL CLINIC • 25,628 SF
      7420 Market St, Wilmington, NC 28411-9453
      View Details

    Similar Nearby for Sale

    • New
      $750,000
      8.84 Acres

      Wilmington Land with Development Potential

      8.84 acres in Wilmington, suitable for assisted living facility.
      121 Plantation Rd, Wilmington, NC 28411
      View Details
    • $595,000
      3,507 SF

      Wilmington Medical Office Condo

      Prime location, vacant, 3,507 sq ft.
      8115 Market St, Wilmington, NC 28411
      View Details
    • Contact for pricing

      Heavily Wooded Land For Sale

      4.93 acres of wooded land in growing area.
      1423 Crooked Pine Rd, Wilmington, NC 28411
      View Details
    • $649,000

      Ogden Townhome Development Opportunity

      1.52 acre site approved for 12 townhomes.
      7718 Alexander Rd, Wilmington, NC 28411
      View Details
    • $1,021,020

      Commercial Land in Greenview Ranches

      Prime commercial land with road frontage in growing area.
      121 Plantation Rd, Wilmington, NC 28411
      View Details
    • New
      $444,000
      5.55 Acres

      Prime Land Opportunity, Wilmington, NC

      5.5 acres in Northern New Hanover County.
      300 Plantation Rd E, Wilmington, NC 28411
      View Details

    Similar Nearby for Lease

    • $24 SF/Yr
      60,000 SF

      Porters Neck Office Condos

      Wilmington, NC Office Space Available
      8115 Market St, Wilmington, NC 28411
      View Details
    • Contact for pricing
      100 SF

      Office Space in Olive Branch

      Office suite in a wellness-focused business community.
      7215 Ogden Business Ln, Wilmington, NC 28411
      View Details
    • $28 SF/Yr
      1,650 SF

      Retail Space in Ogden Center

      Retail space available for lease in established shopping center.
      7316 Market St, Wilmington, NC 28411
      View Details
    • $30 SF/Yr
      27,200 SF

      Wilmington Creative Office Space

      Prime Wilmington location, multiple spaces available.
      7241 Market St, Wilmington, NC 28411
      View Details
    • Contact for pricing
      1 SF

      Wilmington Retail Center Opportunity

      Prime Ogden location, multiple spaces available.
      0 Us-17 & Lendire Rd, Wilmington, NC 28411
      View Details
    • New
      $153,672
      6,403 SF

      Porters Neck Commercial Space Available

      6,400+ SF commercial space in rapidly growing Porters Neck.
      155 Porters Neck Rd, Wilmington, NC 28411
      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.
    7804 Blue Heron E Dr
    Wilmington, NC 28411-9183
    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.
    Sign Up Successful!
    You now have access to more from Realmo!