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

    862 Proprietors Rd Worthington, OH 43085-3330

    • Office Properties & Spaces
    • 3,600 SF
    • 0.08 lot acres
    OFF-MARKET
    Value Estimations
    $190,000
    Show details
    Cap Rate Potential
    Location Intelligence
    Property ID
    US66-1093493
    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

    • Kevin S. Huelsman, DDS / Cosmetic Dentist / Dental Implants Periodontist
    • SoulFuel Fitness / Fitness Center

    Property Details for 862 Proprietors Rd

    Year built
    2009
    Construction
    WOOD
    Lot size
    0.08 lot acres
    Property size
    3,600 SF
    Property type
    Office Properties & Spaces
    APN
    100-006685
    APU
    100006685

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

      Method
      Estimation
      ML approach
      $190,000

    • Alternative Use

      Use
      Estimation
      WAREHOUSE, STORAGE
      $305,000

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

    Location Insight

    • Map
    • Local Demand
    City
    Worthington
    County
    Franklin
    State
    Ohio
    Longitude
    -83.0036
    Latitude
    40.0905
    CBSA code
    18140
    CBSA name
    COLUMBUS, 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
    $15,345
    $53,970
    $111,720
    $165,690
    -
    $154,200
    $319,200
    $473,400

    Comparable in this City

    • Value Estimation
      $300,000
      1,600 SF

      716 Worthington Woods Blvd

      CONDOMINIUM OFFICES • 1,600 SF
      716 Worthington Woods Blvd, Columbus, OH 43085-5713
      View Details
    • Value Estimation
      $185,000
      1,200 SF

      951 Worthington Woods Loop Rd

      CONDOMINIUM OFFICES • 1,200 SF
      951 Worthington Woods Loop Rd, Columbus, OH 43085-5743
      View Details
    • Value Estimation
      $220,000
      1,352 SF

      965 High St, Unit D-1

      CONDOMINIUM OFFICES • 1,352 SF
      965 High St, Worthington, OH 43085-4057
      View Details
    • Value Estimation
      $185,000
      990 SF

      937 High St, Unit 2

      CONDOMINIUM OFFICES • 990 SF
      937 High St, Worthington, OH 43085-4081
      View Details
    • Value Estimation
      $440,000
      3,146 SF

      250 Lakeview Plz Blvd

      CONDOMINIUM OFFICES • 3,146 SF
      250 Lakeview Plz Blvd, Columbus, OH 43085
      View Details
    • Value Estimation
      $475,000
      13,032 SF

      65 Wilson Brg Rd

      CONDOMINIUM OFFICES • 13,032 SF
      65 Wilson Brg Rd, Worthington, OH 43085-2301
      View Details

    Similar Nearby for Sale

    • Contact for pricing
      4,662 SF

      Worthington Office Building - High Street

      High-end office building, strong tenant base.
      6660 High St, Worthington, OH 43085
      View Details
    • Contact for pricing
      50,418 SF

      Worthington Office-Warehouse Investment

      50,000 SF Flex Space, High Occupancy Potential
      600 Lakeview Plz Blvd, Worthington, OH 43085
      View Details
    • Contact for pricing
      6,904 SF

      Worthington Executive Office Space

      Class A Office, 6,904 SF, Vacant
      73 Wilson Brg Rd, Worthington, OH 43085
      View Details
    • $5,000,000
      20,000 SF

      Worthington Medical Office Building

      Modern, Vacant Medical Office - 20,000 SF
      127 Wilson Brg Rd, Worthington, OH 43085
      View Details
    • Contact for pricing
      21,046 SF

      Worthington Two-Story Brick Office Building

      21,046 SF office building with signage and ample parking.
      870 High St, Columbus, OH 43085
      View Details
    • $300,000
      2,261 SF

      Columbus Office Space For Sale

      Office space available for purchase in Columbus, Ohio.
      71 E Wilson Bridge Rd, Columbus, OH 43085
      View Details

    Similar Nearby for Lease

    • $12 SF/Yr
      18,648 SF

      Worthington Office Building For Lease

      High-traffic, 18,648 sq ft office space
      6660 High St, Worthington, OH 43085
      View Details
    • $9 SF/Yr
      31,319 SF

      Worthington Office Space: Cascade Corporate Center

      Prime Worthington office suites, 23 available.
      250 Wilson Brg Rd, Worthington, OH 43085
      View Details
    • $20 SF/Yr
      51,654 SF

      Worthington Gateway Office Space

      New Class A Office Suites Available
      121 Wilson Brg Rd, Worthington, OH 43085
      View Details
    • $0.03 SF/Yr
      6,900 SF

      Worthington Office Space For Lease

      Prime Office, 6,900 sq ft, 20 Parking Spaces
      5830 High St, Worthington, OH 43085
      View Details
    • $16 SF/Yr
      39,012 SF

      Worthington Executive Office Space

      Prime location, flexible suites, immediate occupancy.
      0 Wilson Brg Rd, Worthington, OH 43085
      View Details
    • $173 SF/Yr
      2,900 SF

      Worthington Office Space Available

      Prime Office, Flexible Layout, Great Location
      5655 High St, Worthington, OH 43085
      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.
    862 Proprietors Rd
    Worthington, OH 43085-3330
    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.