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

    80 Willoughby St, Unit 1 Brooklyn, NY 11201-5204

    • Office Properties & Spaces
    • 32,847 SF
    OFF-MARKET
    Last Sale
    Nov 16, 2022
    Value Estimations
    $6,790,000
    Cap Rate Potential
    Location Intelligence
    Property ID
    US63-0815271
    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

    • Brooklyn Prospect Downtown Elementary School / Elementary School / Charter School
    • Brooklyn Prospect Downtown Middle School / Charter School / Middle School
    • TECHLINK / Education Center

    Property Details for 80 Willoughby St

    Year built
    1926
    Property size
    32,847 SF
    Zone code
    C64.5
    Property type
    Office Properties & Spaces
    APN
    00152-1201
    APU
    1521201

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

    • CAP approach

    • Comparable approach

    • Alternative Use

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

    Location Insight

    • Map
    • Local Demand
    City
    Brooklyn
    County
    Kings
    State
    New York
    Longitude
    -73.9855
    Latitude
    40.692
    CBSA code
    35620
    CBSA name
    NEW YORK-NORTHERN NEW JERSEY-LONG ISLAND, NY-NJ-PA 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
    $294,802
    $1,898,912
    $2,193,714
    -
    $655,115
    $4,219,804
    $4,874,919

    Comparable in this City

    • Value Estimation by Request

      Ground Floor Retail/ Office Space On Jay St

      Office Properties & Spaces
      0 Ground Floor Retail/ Office Space On Jay St, Brooklyn, NY 11201
      View Details
    • Value Estimation
      $3,560,000
      77,850 SF

      540 Fulton St, Unit 1202

      OFFICE (GENERAL) • 77,850 SF
      540 Fulton St, Brooklyn, NY 11201-7947
      View Details
    • Value Estimation
      $6,910,000
      183,448 SF

      422 Fulton St, Unit TS1

      OFFICE (GENERAL) • 183,448 SF
      422 Fulton St, Brooklyn, NY 11201-5214
      View Details
    • Value Estimation
      $7,055,000
      21,082 SF

      250 Jay St, Unit 1

      OFFICE (GENERAL) • 21,082 SF
      250 Jay St, Brooklyn, NY 11201-1937
      View Details
    • Value Estimation by Request
      803 SF

      365 Brg St8pr

      OFFICE (GENERAL) • 803 SF
      365 Brg St8pr, Brooklyn, NY 11201-3807
      View Details
    • Value Estimation
      $26,920,000
      12,978 SF

      195 Montague St Stn

      OFFICE (GENERAL) • 12,978 SF
      195 Montague St Stn, Brooklyn, NY 11201-3628
      View Details

    Similar Nearby for Sale

    • $739,888
      Pending

      Brooklyn Heights Office with Views

      Spacious, sunny office in Brooklyn Heights with water views.
      142 Joralemon St, Brooklyn, NY 11201
      View Details
    • $7,500,000
      Pending

      Landmark Brooklyn Heights Mixed-Use Building

      Iconic mixed-use building with residential units and commercial storefronts.
      138 Montague St, Brooklyn, NY 11201
      View Details
    • $700,000

      Brooklyn Multifamily Property for Sale

      Multifamily property in Brooklyn available for purchase.
      142 Baltic St, Brooklyn, NY 11201
      View Details
    • $775,000

      Brooklyn Apartment for Sale

      Brooklyn apartment available for purchase.
      115 Ashland Pl, Brooklyn, NY 11201
      View Details
    • $650,000

      Brooklyn Multifamily Property For Sale

      Multifamily property available in Brooklyn, New York.
      210 Congress St, Brooklyn, NY 11201
      View Details
    • $650,000

      Brooklyn Apartment Building For Sale

      Apartment building located in Brooklyn, New York.
      175 Willoughby St, Brooklyn, NY 11201
      View Details

    Similar Nearby for Lease

    • Contact for pricing
      2,100 SF

      Prime Brooklyn Executive Office Space

      2,100 SF, Ground Floor Retail/Office
      142 Montague St, Brooklyn, NY 11201
      View Details
    • $39 SF/Yr
      2,200 SF

      Dumbo Jay Street Retail Space

      Prime Dumbo office/retail, 2,200 sq ft.
      0 Ground Fl Retail/ Office Spc On Jay St, Brooklyn, NY 11201
      View Details
    • $50 SF/Yr
      2,099 SF

      Dumbo Retail Space - Prospect St.

      Prime Dumbo retail/office, 2,099 sq ft.
      0 Ground Fl Retail/ Office On Prospect Street-101, Brooklyn, NY 11201
      View Details
    • $34 SF/Yr
      95,000 SF

      DUMBO Office Space: 81 Prospect St

      95,000 SF Office Building, 16 Suites Available
      81 Prospect St, New York, NY 11201
      View Details
    • Contact for pricing
      5,860 SF

      DUMBO Office Space: 68 Jay Street

      Iconic DUMBO Office, 5860 sq ft
      68 Jay St Brooklyn, NY 11201, Brooklyn, NY 11201
      View Details
    • Contact for pricing

      Dumbo Executive Office Suite

      Prime Dumbo creative office space available.
      202 Plymouth St, Brooklyn, NY 11201
      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.
    80 Willoughby St, Unit 1
    Brooklyn, NY 11201-5204
    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.