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

    866 Eastgate N Dr Cincinnati, OH 45245-1588

    • Commercial real estate
    • 11,440 SF
    • 1.58 lot acres
    OFF-MARKET
    Last Sale
    Jan 09, 2025
    $2,711,864
    Value Estimations
    $2,220,000
    Show details
    Cap Rate Potential
    6.1%
    Commercial real estate
    Location Intelligence
    Property ID
    US66-2328940
    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

    • Outback Steakhouse / Restaurant / Steak House

    Property Details for 866 Eastgate N Dr

    Year built
    1997
    Construction
    CONCRETE BLOCKS
    Lot size
    1.58 lot acres
    Property size
    11,440 SF
    Property type
    Commercial real estate
    APN
    41-31-05C-241
    APU
    413105C241

    Description

    This exceptional investment opportunity presents a 4,936 square foot, Class A, Outback Steakhouse restaurant located at 866 Eastgate N Dr, Cincinnati, OH 45245. The property sits on a 1.58-acre lot and boasts a 14.5-year remaining lease term (expiring 05/31/2039) with a corporate guarantee from Bloomin' Brands (NASDAQ: BLMN). The lease is a triple-net (NNN) structure, with a current annual net operating income (NOI) of $160,000, resulting in a compelling 5.65% cap rate. Built in 2024, this state-of-the-art restaurant benefits from 10% rent bumps every five years throughout the initial term and options. The property enjoys exceptional visibility and accessibility, situated along a major retail corridor with daily traffic counts exceeding 55,000 vehicles. Its strategic location provides direct access to Interstate-275 (67,000+ vehicles per day), connecting downtown Cincinnati and surrounding suburbs. The area is densely populated and affluent, with an average household income over $100,000 and more than 106,000 residents within a five-mile radius. The property benefits from strong tenant synergy, being near numerous national retailers including Meijer, Kroger, Walmart, and many others, as well as several large apartment complexes. This prime location offers a strong daytime employment base and convenient access for travelers due to its proximity to a Hampton Inn. The asking price is $2,831,858.

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

      Method
      Estimation
      Statistic approach
      $2,295,000
      ML approach
      $2,210,000

    • CAP approach

      CAP Return
      Estimation
      6%
      $2,315,000
      6.5%
      $2,140,000
      7%
      $1,985,000

    • Alternative Use

      Use
      Estimation
      AUTO REPAIR, GARAGE
      $2,100,000
      RESTAURANT
      $1,905,000

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

    Location Insight

    • Map
    • Local Demand
    City
    Cincinnati
    County
    Clermont
    State
    Ohio
    Longitude
    -84.2671
    Latitude
    39.0975
    CBSA code
    17140
    CBSA name
    CINCINNATI-MIDDLETOWN, OH-KY-IN 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
    $25,100
    $166,640
    $85,720
    $252,360
    -
    $476,100
    $244,900
    $721,000

    Comparable in this City

    • Value Estimation
      $535,000
      12,318 SF

      975 Ohio Pike

      COMMERCIAL (GENERAL) • 12,318 SF
      975 Ohio Pike, Cincinnati, OH 45245-2327
      View Details
    • Value Estimation
      $1,065,000
      5,060 SF

      4398 Gln Este Withamsville Rd

      COMMERCIAL (GENERAL) • 5,060 SF
      4398 Gln Este Withamsville Rd, Cincinnati, OH 45245-1524
      View Details
    • Value Estimation
      $795,000
      7,000 SF

      720 Eastgate S Dr

      COMMERCIAL (GENERAL) • 7,000 SF
      720 Eastgate S Dr, Cincinnati, OH 45245-1790
      View Details
    • Value Estimation
      $1,230,000
      6,928 SF

      880 Eastgate N Dr

      COMMERCIAL (GENERAL) • 6,928 SF
      880 Eastgate N Dr, Cincinnati, OH 45245-2050
      View Details
    • Value Estimation by Request
      3,924 SF

      1099 Ohio Pike

      COMMERCIAL (GENERAL) • 3,924 SF
      1099 Ohio Pike, Cincinnati, OH 45245
      View Details
    • Value Estimation by Request
      2,400 SF

      958 Ohio Pike

      COMMERCIAL (GENERAL) • 2,400 SF
      958 Ohio Pike, Cincinnati, OH 45245-2333
      View Details

    Similar Nearby for Sale

    • $395,000
      1.00 Acre

      Eastgate Blvd Commercial Land Parcel

      One-acre commercial lot, prime Cincinnati location.
      4560 Eastgate Blvd, Cincinnati, OH 45245
      View Details
    • Contact for pricing
      10.84 Acres

      Eastgate Land: Premier Commercial Site

      10.84 Acres, I-275 Visibility, Near Mercy Hospital
      0 Aicholtz Rd, Cincinnati, OH 45245
      View Details
    • $395,000

      Land Adjacent to Kroger Center

      Commercial land with high traffic and development potential.
      4560 Eastgate Blvd, Cincinnati, OH 45245
      View Details
    • $1,075,000
      5,954 SF

      Medical Building on Major Thoroughfare

      5,954 SF medical building with expansion potential on 2.87 acres.
      872 Ohio Pike, Cincinnati, OH 45245
      View Details
    • $584,000

      Land in Prime Cincinnati Location

      Land with frontage and high traffic count in Cincinnati.
      915 Ohio Pike, Cincinnati, OH 45245
      View Details
    • $594,900
      8,000 SF

      Office Buildings Redevelopment Opportunity

      Three office buildings totaling 8,000 SF on 0.88 acres.
      801-805 Ohio Pike, Cincinnati, OH 45245
      View Details

    Similar Nearby for Lease

    • Contact for pricing
      16,750 SF

      Eastgate Square Retail Center

      Prime Eastgate retail space available.
      4394 Eastgate Square Dr, Cincinnati, OH 45245
      View Details
    • $10 SF/Yr
      12,000 SF

      Versatile Retail and Warehouse Space

      Flex retail and warehouse space with high traffic exposure.
      885 Ohio Pike, Cincinnati, OH 45245
      View Details
    • $16 SF/Yr
      42,612 SF

      Prime Cincinnati Office Space

      Class B Office Suites, Multiple Sizes Available
      4355 Ferguson Dr, Cincinnati, OH 45245
      View Details
    • Contact for pricing
      52,250 SF

      Eastgate Retail Space: Cincinnati, OH

      Prime 52,250 SF Retail Building
      4585 Eastgate Blvd, Cincinnati, OH 45245
      View Details
    • Contact for pricing
      53,000 SF

      Prime Cincinnati Office Space

      Modern Office Suites, Flexible Sizes
      4435 Aicholtz Rd, Cincinnati, OH 45245
      View Details
    • $1,800 /Mo
      1,456 SF

      Office Condo on St Rt 125

      Renovated office condo with frontage and direct parking access.
      1010 Ohio Pike, Cincinnati, OH 45245
      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.
    866 Eastgate N Dr
    Cincinnati, OH 45245-1588
    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.