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

    9300 Willow Crk Dr Gaithersburg, MD 20886-0417

    • Apartment buildings
    • 203,214 SF
    • 17.63 lot acres
    OFF-MARKET
    Value Estimations
    $1,590,000
    Show details
    Cap Rate Potential
    Location Intelligence
    Property ID
    US40-0643803
    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

    • Apartment buildings

    Property Details for 9300 Willow Crk Dr

    Year built
    1989
    Lot size
    17.63 lot acres
    Property size
    203,214 SF
    Zone code
    R30
    Property type
    Apartment buildings
    APN
    09-02795064
    APU
    902795064

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

      Method
      Estimation
      ML approach
      $1,590,000

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

    Location Insight

    • Map
    • Local Demand
    City
    Gaithersburg
    County
    Montgomery
    State
    Maryland
    Longitude
    -77.1935
    Latitude
    39.1565
    CBSA code
    47900
    CBSA name
    WASHINGTON-ARLINGTON-ALEXANDRIA, DC-VA-MD-WV 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
    2022
    $370,112
    $4,257,600
    $28,848,800
    $33,106,400
    -
    $4,257,600
    $28,848,800
    $33,106,400

    Comparable in this City

    • Value Estimation
      $1,135,000
      265,447 SF

      18325 Lost Knife Cir

      APARTMENT HOUSE (100+ UNITS) • 265,447 SF
      18325 Lost Knife Cir, Gaithersburg, MD 20886-0306
      View Details
    • Value Estimation
      $1,135,000
      273,491 SF

      18401 Lost Knife Cir

      APARTMENT HOUSE (100+ UNITS) • 273,491 SF
      18401 Lost Knife Cir, Gaithersburg, MD 20886-0455
      View Details
    • Value Estimation
      $1,135,000
      265,447 SF

      18201 Lost Knife Cir

      APARTMENT HOUSE (100+ UNITS) • 265,447 SF
      18201 Lost Knife Cir, Gaithersburg, MD 20886-4212
      View Details
    • Value Estimation
      $31,055,000
      158,000 SF

      18700 Walkers Choice Rd

      APARTMENT HOUSE (100+ UNITS) • 158,000 SF
      18700 Walkers Choice Rd, Gaithersburg, MD 20886-0550
      View Details
    • Value Estimation
      $335,000
      1,342 SF

      20130 Rothbury Ln, Unit 102

      APARTMENT HOUSE (UNDER 5 UNITS) • 1,342 SF
      20130 Rothbury Ln, Montgomery Village, MD 20886-1445
      View Details
    • Value Estimation
      $380,000
      1,592 SF

      20111 Rothbury Ln, Unit 103

      APARTMENT HOUSE (UNDER 5 UNITS) • 1,592 SF
      20111 Rothbury Ln, Montgomery Village, MD 20886-1447
      View Details

    Similar Nearby for Sale

    • $224,000

      Main-Level Condo in Montgomery Village

      Well-maintained 2-bedroom, 2-bath condo with easy access and many amenities.
      9806 Feathertree Ter, Montgomery Village, MD 20886
      View Details
    • $539,860

      New Townhomes in Montgomery Village

      Affordable townhomes with upgrades, convenient location, and modern features.
      10036 Harper Vale Rd, Montgomery Village, MD 20886
      View Details
    • $219,400

      Spacious Condo with Included Utilities

      Two-bedroom condo with utilities included, close to amenities.
      18701 Walkers Choice Rd, Gaithersburg, MD 20886
      View Details
    • $190,000

      Lake-View Condo with Included Utilities

      Spacious 2 bed, 2 bath condo with lake view.
      18617 Walkers Choice Rd Rd, Gaithersburg, MD 20886
      View Details
    • $365,000

      Updated Condo Near Shopping Center

      Updated 2-bedroom condo next to Montgomery Village Shopping Center.
      19510 Vlg Walk, Montgomery Village, MD 20886
      View Details
    • $585,000

      New Townhome Model in Montgomery

      Upgraded Abbey model townhome for sale in Montgomery Village.
      10000 Harper Vale Rd, Montgomery Village, MD 20886
      View Details

    Similar Nearby for Lease

    • $2,550 /Mo
      1,242 SF

      Lakeview Home with Nature Backdrop

      Two-level, two-bedroom home with lake views and updated features.
      9804 Islandside Dr, Gaithersburg, MD 20886
      View Details
    • Contact for pricing
      93,218 SF

      Montgomery Village Retail Ground Lease

      2.14 Acres, High Visibility Retail Space
      MD Montgomery Village Ave, Gaithersburg, MD 20886
      View Details
    • $1,000 /Mo

      Office Space with Natural Light

      Office space for rent with ample room and natural light.
      19650 Club House Rd, Gaithersburg, MD 20886
      View Details
    • Contact for pricing

      Retail Space in Montgomery Village

      Retail space for lease in the heart of Montgomery Village.
      9989 Stedwick Rd, Gaithersburg, MD 20886
      View Details
    • Contact for pricing
      10,162 SF

      Retail Space in Montgomery Village

      Retail space for lease in Montgomery Village, Gaithersburg, MD.
      9100 Rothbury Dr, Montgomery Village, MD 20886
      View Details
    • $2,800 /Mo
      1,060 SF

      Renovated Townhouse with Fenced Yard

      Three-level townhouse featuring renovated interiors, fenced yard, and assigned parking.
      19914 Buhrstone Dr, Gaithersburg, MD 20886
      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.
    9300 Willow Crk Dr
    Gaithersburg, MD 20886-0417
    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.