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

    921 Willow Tree Dr, Unit C Las Vegas, NV 89128-3322

    • Commercial real estate
    • 0.53 lot acres
    OFF-MARKET
    Value Estimations
    $265,000
    Show details
    Cap Rate Potential
    Location Intelligence
    Property ID
    US62-0575855
    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

    • Commercial real estate

    Property Details for 921 Willow Tree Dr

    Year built
    1989
    Lot size
    0.53 lot acres
    Property type
    Commercial real estate
    APN
    163-01-801-002
    APU
    16301801002

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

      Method
      Estimation
      ML approach
      $265,000

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

    Location Insight

    • Map
    • Local Demand
    City
    Las Vegas
    County
    Clark
    State
    Nevada
    Longitude
    -115.216
    Latitude
    36.1478
    CBSA code
    29820
    CBSA name
    LAS VEGAS-PARADISE, NV 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
    $0.00
    $66,500
    $1,372
    $67,872
    -
    $190,000
    $3,920
    $193,920

    Comparable in this City

    • Value Estimation
      $330,000
      2.17 Acres

      7550 Trinity Peak Ave

      COMMERCIAL (GENERAL) • 2.17 Acres
      7550 Trinity Peak Ave, Las Vegas, NV 89128-9026
      View Details
    • Value Estimation
      $14,895,000
      1.01 Acres

      2600 Fire Mesa St

      COMMERCIAL (GENERAL) • 1.01 Acres
      2600 Fire Mesa St, Las Vegas, NV 89128
      View Details
    • Value Estimation
      $1,100,000
      2.57 Acres

      Las Vegas, NV 89128

      COMMERCIAL (GENERAL) • 2.57 Acres
      Las Vegas, NV 89128
      View Details
    • Value Estimation
      $425,000
      9.00 Acres

      2620 Box Cyn Dr

      COMMERCIAL (GENERAL) • 9.00 Acres
      2620 Box Cyn Dr, Las Vegas, NV 89128
      View Details
    • Value Estimation
      $1,550,000
      0.76 Acres

      2881 10th Way

      COMMERCIAL (GENERAL) • 0.76 Acres
      2881 10th Way, Las Vegas, NV 89128-0452
      View Details
    • Value Estimation
      $270,000
      1,038 SF

      Las Vegas, NV 89128

      COMMERCIAL (GENERAL) • 1,038 SF
      Las Vegas, NV 89128
      View Details

    Similar Nearby for Sale

    • $5,700,000
      12,172 SF

      Summerlin Retail Center For Sale

      Retail center in Summerlin with high traffic and visibility.
      7664-7668 W Lake Mead Blvd, Las Vegas, NV 89128
      View Details
    • $755,000
      2,649 SF

      Las Vegas Medical Office Suite

      2,649 SF Medical Office, $755,000
      2501 Fire Mesa St, Las Vegas, NV 89128
      View Details
    • $249,990
      1,062 SF

      Meticulously Maintained Condo with Upgrades

      Well-maintained condo with upgraded features and resort-style amenities.
      1150 N Buffalo Dr, Las Vegas, NV 89128
      View Details
    • $3,000,000
      7,872 SF

      Summerlin Freestanding Investment Opportunity

      Fully occupied commercial building in Summerlin with long-term tenant.
      2121 Harbor Island Dr, Las Vegas, NV 89128
      View Details
    • $219,900
      1,136 SF

      Condo with Community Pools and Spas

      First-floor condo with open layout, fireplace, and community amenities.
      1104 Pinto Rock Ln, Las Vegas, NV 89128
      View Details
    • $330,000
      1,392 SF

      Summerlin Condo with Resort Amenities

      ADA accessible 2-bedroom condo in Summerlin's Red Hills community.
      1713 Sky Of Red Dr, Las Vegas, NV 89128
      View Details

    Similar Nearby for Lease

    • Contact for pricing
      90,373 SF

      Lake Mead Retail Center Opportunity

      Whole Foods-anchored, multiple spaces available
      7290 Lake Mead Blvd, Las Vegas, NV 89128
      View Details
    • $24 SF/Yr
      41,110 SF

      8510 Lake Mead Blvd

      Neighborhood centers • 41,110 SF
      8510 Lake Mead Blvd, Las Vegas, NV 89128
      View Details
    • $22 SF/Yr
      15,748 SF

      Lake Mead Blvd Office Suites

      Prestigious Class A office space, flexible options.
      7251 Lake Mead Blvd, Las Vegas, NV 89128
      View Details
    • $2 SF/Yr
      20,964 SF

      West Las Vegas Retail/Office Building

      Multi-tenant building in West Las Vegas with high visibility.
      7421 W Lake Mead Blvd, Las Vegas, NV 89128
      View Details
    • $12 SF/Yr
      6,249 SF

      Las Vegas Office Space for Lease

      Flexible workspace solutions in prime location.
      2410 Fire Mesa St, Las Vegas, NV 89128
      View Details
    • $30 SF/Yr
      36,390 SF

      Las Vegas Retail Center Investment

      36,390 SF Retail Center, Great Location
      8401 Lake Mead Blvd, Las Vegas, NV 89128
      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.
    921 Willow Tree Dr, Unit C
    Las Vegas, NV 89128-3322
    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.