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

    86 Derry St Hudson, NH 03051-3700

    • Turn key restaurants
    • 1,982 SF
    • 0.46 lot acres
    OFF-MARKET
    Value Estimations
    $315,000
    Show details
    Cap Rate Potential
    Location Intelligence
    Property ID
    US58-0217821
    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

    • Turn key restaurants

    Property Details for 86 Derry St

    Year built
    1984
    Construction
    STEEL FRAME
    Lot size
    0.46 lot acres
    Property size
    1,982 SF
    Zone code
    BD
    Property type
    Turn key restaurants
    APN
    HDSO M:165 B:150 L:000
    APU
    HDSOM165B150L000

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

      Method
      Estimation
      ML approach
      $320,000

    • Comparable approach

      Method
      Estimation
      AI Estimate
      $310,000
      Market price range: $130k - $311k

    • Alternative Use

      Use
      Estimation
      RESTAURANT
      $410,000
      Current use
      AUTO REPAIR, GARAGE
      $350,000
      Change: -14% Conversion: Difficult

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

    Location Insight

    • Map
    • Local Demand
    City
    Hudson
    County
    Hillsborough
    State
    New Hampshire
    Longitude
    -71.4451
    Latitude
    42.7749
    CBSA code
    31700
    CBSA name
    MANCHESTER-NASHUA, 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
    2023
    $12,059
    $337,700
    $431,400
    $769,100
    -
    $0.00
    $0.00
    $0.00

    Comparable in this City

    • Value Estimation
      $290,000
      2,756 SF

      219 Lowell Rd

      RESTAURANT • 2,756 SF
      219 Lowell Rd, Hudson, NH 03051-4909
      View Details
    • Value Estimation
      $310,000
      2,255 SF

      62 Derry St

      RESTAURANT • 2,255 SF
      62 Derry St, Hudson, NH 03051-4029
      View Details
    • Value Estimation
      $325,000
      2,106 SF

      223 Lowell Rd

      RESTAURANT • 2,106 SF
      223 Lowell Rd, Hudson, NH 03051-4909
      View Details
    • Value Estimation
      $235,000
      936 SF

      8 Kimball Hl Rd

      RESTAURANT • 936 SF
      8 Kimball Hl Rd, Hudson, NH 03051-3915
      View Details
    • Value Estimation
      $410,000
      2,865 SF

      251 Lowell Rd

      RESTAURANT • 2,865 SF
      251 Lowell Rd, Hudson, NH 03051-4916
      View Details
    • Value Estimation by Request
      4,958 SF

      224 Central St

      RESTAURANT • 4,958 SF
      224 Central St, Hudson, NH 03051
      View Details

    Similar Nearby for Sale

    • $225,000

      Retail/Office Condos with Warehouse

      Two contiguous retail/office condos with warehouse space for sale.
      11 Tracy Ln, Hudson, NH 03051
      View Details
    • New
      $799,000
      3,852 SF

      Unique Multi-Unit Property with Workshop

      Multi-unit property with workshop, auto lift, and natural surroundings.
      12 Melendy Rd, Hudson, NH 03051
      View Details
    • Contact for pricing
      144,000 SF

      Prime Hudson Industrial Warehouse

      144,000 SF Warehouse, NH
      15 Hudson Park Dr, Hudson, NH 03051
      View Details
    • $219,900

      Building Lot Ready to Go

      0.29 acre building lot with utilities at street.
      73 Ferry St, Hudson, NH 03051
      View Details
    • $2,750,000

      10.5 Acre Commercial Land Site

      10.5-acre site at signalized intersection with frontage on Lowell Road.
      273 Lowell Rd, Hudson, NH 03051
      View Details
    • $4,100,000
      32,864 SF

      Hudson Manufacturing Facility with Mezzanine

      32,864 SF single-story facility with 6,360 SF mezzanine.
      33 Constitution Dr, Hudson, NH 03051
      View Details

    Similar Nearby for Lease

    • $16 SF/Yr
      114,243 SF

      Hudson Mall Retail Spaces

      Retail and restaurant spaces for lease in Hudson, New Hampshire.
      77 Derry Rd, Hudson, NH 03051
      View Details
    • $315 /Mo
      36,768 SF

      Hudson Plaza Retail Space

      Prime Retail Space, High Traffic Location
      76 Derry Rd, Hudson, NH 03051
      View Details
    • Contact for pricing
      87,120 SF

      Hudson Retail/Office Space For Lease

      Retail or office space available in a busy Hudson strip center.
      297 Derry Rd, Hudson, NH 03051
      View Details
    • Contact for pricing
      11,710 SF

      Retail Space in Hudson, NH

      Retail space available near downtown Nashua with ample parking.
      90 Derry St, Hudson, NH 03051
      View Details
    • $12 SF/Yr
      144,000 SF

      Hudson Industrial Park - 144,000 SF

      Prime NH Manufacturing/Warehouse Space
      15 Hudson Park Dr, Hudson, NH 03051
      View Details
    • Contact for pricing
      56,145 SF

      Hudson, NH Warehouse - 56,145 SF

      Spacious NH warehouse, ideal for industrial use. High ceilings, ample parking.
      11 Executive Dr, Hudson, NH 03051
      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.
    86 Derry St
    Hudson, NH 03051-3700
    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.