Add Listing
    For Sale
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    Back to Search
    Hutchins Warehouse with Office Space Title is generated by Realmo AI

    1420 Dowdy Ferry Rd., Hutchins, TX 75141

    View on Map
    Claim this Listing
    For Sale
    $1,650,000

    Commercial, Office,Warehouse - Hutchins, TX

    Property size:
    9,600 SF
    Lot size:
    3.89 Acres
    Price / SF:
    $171/SF
    Added:
    Mar 25, 2026
    Days on Market:
    59
    Last Refresh:
    May 22 at 3:06 pm

    Property Features for 1420 Dowdy Ferry Rd.

    General Information

    Property type
    Commercial Sale
    Property subtype
    Other
    Standard status
    Active
    APN
    65049912110070000
    Size
    9,600 SF
    Lot size
    3.89 Acres

    Utilities

    Heating system
    Natural Gas
    Cooling system
    Central Air

    Building Details

    Year built
    1998
    Flooring type
    Concrete, Vinyl
    Building materials
    Metal Siding
    Architectural style
    Other

    We can help!

    Listing Contact
    Michael Murdock

    Listing agent Michael Murdock

    Listing office Exit Realty Pro 1445 S BUFFALO, CANTON, TX

    Listing date Mar 25, 2026

    MLS# 112325 Listing URL

    Copyright © 2026 Henderson County Board of REALTORS®. All rights reserved. All information provided by the listing agent/broker is deemed reliable but is not guaranteed and should be independently verified.

    HighLights

    • Excellent access to I‑45 ( mile) and I‑20 (3 miles).
    • 9,600 sq ft warehouse with 1,000 sq ft of updated office space (2017).
    • Approximately 3.89 acres of land just south of Downtown Dallas.
    • Roof and skylights replaced in 2020.
    • Two dock‑high doors and one grade‑level freight door.
    • 3‑Phase electrical service.

    Overview

    This commercial warehouse building is located in Hutchins, Texas, just south of Downtown Dallas. Situated on approximately 3.89 acres, the property provides convenient access, located roughly 0.5 miles from I-45 and approximately 3 miles from I-20. The site features a 9,600 square foot warehouse with 1,000 square feet of office space, updated in 2017. The office buildout includes a reception area, three private offices, a kitchenette, a bathroom, a storage area, and central HVAC. The roof and skylights were replaced in 2020. The property offers approximately 293 feet of road frontage and includes ample parking, two dock-high doors, one grade-level freight door, and 3-phase electrical service. It is well-suited for a variety of commercial or industrial uses.

    Financial Insights

    Value Estimation Calculated for Office B

    Conservative
    $1.51M
    NOI $136,080 @ 9.00% cap · cautious / downside scenario
    Moderate
    $1.94M
    NOI $136,080 @ 7.00% cap · market / base-case scenario
    Aggressive
    $2.72M
    NOI $136,080 @ 5.00% cap · optimistic / upside scenario

    NOI & Cap Rate Calculator

    NOI Build-Up
    Vacancy
    income lost from leasable area expected to sit empty during the year — subtracted from gross rent.
    EGI (Effective Gross Income)
    gross rent minus vacancy losses — the realistic income before paying operating costs.
    OpEx (Operating Expenses)
    recurring costs to operate the property (property tax, insurance, utilities, maintenance, management) — excludes financing and capital improvements.
    NOI (Net Operating Income)
    income a property generates after operating costs but before financing and taxes.
         Calculated for Office B

    Component $ $/SF
    Gross rent $241.9k $25.20
    − Vacancy −$60.5k −$6.30
    EGI $181.4k $18.90
    − OpEx −$45.4k −$4.73
    NOI $136.1k $14.17
    9,600 SF · lease $25.20/SF/yr · vacancy 25.00% · expense 25.00%

    Alternative Use Scenarios

    Best Use
    Office B
    $1.94M
    $1.70M – $2.27M (±1% cap)
    NOI $136,080 @ 7.0% cap · market cap 8.25%
    Second Best
    Warehouse
    $863.3K
    $755.4K – $1.01M (±1% cap)
    NOI $60,428 @ 7.0% cap · market cap 3.66%
    Theoretical Best
    Multifamily LT 5
    $115.07M
    $100.69M – $134.25M (±1% cap)
    NOI $8,055,029 @ 7.0% cap · market cap 488.18%
    Zoning and permitted uses should be independently verified with local authorities.
    Property Profile Location Intelligence

    Current Use by Public Records

    Eagle Solder & Independent ... Factory

    Suggested Use

    Restaurant Real Estate Agency Building Supply Big Box & Wholesale Store Auto Repair Shop Gym & Fitness Center Hotel & Motel Auto Parts Store Department Store Food Market

    Zoning and permitted uses should be independently verified with local authorities.

    Location Insight

    • Map
    • Local Demand
    City
    Hutchins
    County
    Dallas
    State
    Texas
    Longitude
    -96.6942572
    Latitude
    32.6469871

    Nearby Similar for Sale

    • $1,650,000
      169,448 SF

      Hutchins Warehouse with Office Space

      Commercial warehouse with office space on 3.89 acres.
      1420 Dowdy Ferry Road, Hutchins, TX 75141
      View Details
    • $1,200,000
      1,215 SF

      Hutchins Retail/Automotive Property For Sale

      1.01 acre property with highway frontage and excellent visibility.
      315 N IH 45 Expressway, Hutchins, TX 75141
      View Details
    • $1,650,000
      9,600 SF

      Commercial Warehouse South of Downtown Dallas

      9,600± SF warehouse with office space on 3.89± acres.
      1420 Dowdy Ferry Road, Hutchins, TX 75141
      View Details
    • Contact for pricing
      2,254,666 SF

      Hutchins Truck Parking and Storage

      12,000 SF building on 52 acres near I-45.
      1700 Dowdy Ferry Rd, Hutchins, TX 75141
      View Details
    • $2,337,000
      6,150 SF

      Hutchins Commercial Property for Sale

      Commercial property in Hutchins, TX, suitable for various uses.
      801 W Palestine St, Hutchins, TX 75141
      View Details
    • Contact for pricing
      87,332 SF

      Hutchins Warehouse with Interstate Frontage

      87,332 SF warehouse on 28.34 AC with fenced storage.
      1300 Interstate 45, Hutchins, TX
      View Details

    FAQs

    What type of property is this?
    Warehouse - 9,600 SF warehouse with office on 3.89 acres.
    Where is this warehouse located?
    The property is located at 1420 Dowdy Ferry Rd. Hutchins, TX.
    What is the asking price?
    The asking price for this property is $1,650,000.
    What are key features of this property?
    This property features: Excellent access to I‑45 ( mile) and I‑20 (3 miles).; **9,600 sq ft warehouse with 1,000 sq ft of updated office space (2017).**; Approximately 3.89 acres of land just south of Downtown Dallas.
    (903) 567-7777
    We can help!
    Listing Contact
    Michael Murdock
    Real Estate License ID: 0510964
    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.
    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

    Thank You for Inquiry
    1420 Dowdy Ferry Rd., Hutchins, TX 75141
    letter with green check mark
    Check your email
    We sent you the
    agent's contact details. yellow underline
    Can't find it?
    Please check your junk/spam folder.
    Google sign-in failed. Please try again or use another login method.
    Sign Up Successful!
    You now have access to more from Realmo!