Add Listing
    Property Lookup
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    8035 Washington Vlg Dr Dayton, OH 45458-1847
    Back to Search
    Property profile & analytics

    8035 Washington Vlg Dr, Dayton, OH 45458-1847

    View on Map
    • Hotels
    • 25,458 SF
    • 2.00 lot acres
    Off-Market
    Last Sale Jan 12, 2026
    $4,324,000
    Property ID
    US66-1825131
    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
    Cap Rate Potential
    Location Intelligence

    Current Use by Public Records

    • Fairfield Inn & Suites Dayton South / Hotel & Motel
    • 8035 Washington Village Drive Parking / Parking Lot & Garage
    • Miami Valley Gamin / Hotel & Motel

    Property Details for 8035 Washington Vlg Dr

    Year built
    1999
    Construction
    WOOD
    Lot size
    2.00 lot acres
    Property type
    Hotels
    Property subtype
    Motels
    APN
    O67 28525 0001
    APU
    O67285250001

    Sales History

    Date Price Buyer Seller Deed Type Mortgage
    Jan 12, 2026 $3,496,000 Bluestone Ep LLC Midwest Heritage Inn Of Dayton LP Deed —
    Jan 12, 2026 $4,324,000 Aaar Dungar LLC Bluestone Ep LLC Deed $3.5M · Superior Cu INC
    Oct 6, 2016 — Midwest Heritage Inn Of Dayton LP — Deed · related $12.2M · Citigroup Global Markets Rlty
    Mar 22, 2013 — Midwest Heritage Inn Of Dayton In — Loan Modification · related $300M · Key Bank NA
    Jan 9, 2013 — Midwest Heritage Inn Of Dayton In Tharaldson Asset Mgmt INC Grant Deed · related $60M · Key Bank NA
    — — Midwest Heritage Inn Of Dayton LP — Deed Of Trust · related $12.2M · Citigroup Global Markets Rlty

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

    • CAP approach

    • Comparable approach

    • Alternative Use

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

    Location Insight

    • Map
    • Local Demand
    City
    Dayton
    County
    Montgomery
    State
    Ohio
    Longitude
    -84.1974
    Latitude
    39.6291
    CBSA code
    19430
    CBSA name
    DAYTON-KETTERING, 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
    $140,460
    $198,380
    $1,453,600
    $1,651,980
    -
    $566,790
    $4,153,130
    $4,719,920

    Comparable in this City

    • Value Estimation
      $1,800,000
      29,364 SF

      8277 Yankee St

      HOTEL/MOTEL
      8277 Yankee St, Dayton, OH 45458-1807
      View Details
    • Value Estimation
      $2,000,000
      49,482 SF

      8981 Kingsridge Dr

      HOTEL/MOTEL
      8981 Kingsridge Dr, Dayton, OH 45458-1624
      View Details
    • Value Estimation
      $1,360,000
      28,010 SF

      8099 Old Yankee St

      HOTEL/MOTEL
      8099 Old Yankee St, Dayton, OH 45458-1861
      View Details
    • Value Estimation
      $2,035,000
      49,482 SF

      8981 Kingsridge Dr

      HOTEL/MOTEL
      8981 Kingsridge Dr, Dayton, OH 45458-1624
      View Details
    • Value Estimation by Request
      0.01 Acres

      Dayton Lebanon Pike

      VACANT COMMERCIAL LAND
      Dayton Lebanon Pike, Dayton, OH 45458
      View Details
    • Value Estimation by Request
      3.01 Acres

      Paragon Rd

      CONDOMINIUM OFFICES
      Paragon Rd, Dayton, OH 45458
      View Details

    Similar Nearby for Sale

    • Contact for pricing
      28,800 SF

      Campus-Style Commercial Property For Sale

      Well-located campus-style commercial property near Austin Landing.
      10501 Success Ln, Dayton, OH 45458
      View Details
    • Contact for pricing
      2,704 SF

      Dayton Office Space For Sale

      Office property with 2704 square feet of space.
      5402 N Main St, Dayton, OH 45458
      View Details
    • $500,000

      Premier Retail Corridor Outlot Opportunity

      Outlot in premier retail corridor with strong demographics and traffic.
      1081 Lyons Rd, Dayton, OH 45458
      View Details
    • $190,000
      Pending

      Residential Lot in Paragon Mills

      Build your dream home in a luxury community.
      740 Abercorn Ct, Dayton, OH 45458
      View Details
    • $180,000
      Pending

      Residential Lot in Paragon Mills

      0.60-acre residential lot in a luxury community.
      713 Abercorn Ct, Dayton, OH 45458
      View Details
    • Contact for pricing
      3,716 SF

      Medical/Office Condo For Sale

      Free-standing medical/office condominium in South Dayton submarket.
      8039 Washington Village Dr, Dayton, OH 45458
      View Details

    Similar Nearby for Lease

    • Contact for pricing

      Centerville Retail Opportunity

      Retail space available in high-traffic Centerville, Ohio.
      894 South Main St, Centerville, OH 45458
      View Details
    • Contact for pricing
      23,341 SF

      Accessible Single Story Office Building

      Single-story office building with high visibility and convenient highway access.
      1700 Lyons Rd, Washington Township, OH 45458
      View Details
    • Contact for pricing
      2,800 SF

      Restaurant Space Available Fall 2025

      Restaurant space in active retail zone, available Fall 2025.
      9130-9170 S Main St, Dayton, OH 45458
      View Details
    • Contact for pricing

      Office Space in Washington Twp

      948 SF office space with conference room and wet bar.
      170 Rhoads Center Dr, Dayton, OH 45458
      View Details
    • Contact for pricing
      1,170 SF

      Dayton Retail or Restaurant Space

      Retail or restaurant spaces available in Dayton, Ohio.
      1501-1575 Lyons Rd, Dayton, OH 45458
      View Details
    • $16 SF/Yr
      19,500 SF

      Yankee Street Executive Office Space

      Modern Office Building, 5,000-20,000 SF Available
      8590 Yankee St, Washington Township, OH 45458
      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.
    8035 Washington Vlg Dr
    Dayton, OH 45458-1847
    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
    8035 Washington Vlg Dr, Dayton, OH, 45458
    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!