Add Listing
    For Sale
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    Back to Search
    Versatile Commercial Space in Waxahachie Title is generated by Realmo AI

    621 Cow Alley Avenue, Waxahachie, TX 75165

    View on Map
    Claim this Listing
    For Sale
    $479,000

    Business - Waxahachie, TX

    Type:Business
    Property size:
    2,400 SF
    Lot size:
    0.19 Acres
    Price / SF:
    $199/SF
    Added:
    Apr 14, 2026
    Days on Market:
    34
    Last Refresh:
    May 17 at 5:06 am

    Property Features for 621 Cow Alley Avenue

    General Information

    Property type
    Commercial Sale
    Property subtype
    Business
    Parking features
    Driveway, On Street, Open, Parking Lot
    Standard status
    Active
    APN
    303845
    Size
    2,400 SF
    Lot size
    0.19 Acres

    Utilities

    Heating system
    Central, Natural Gas
    Cooling system
    Central Air, Electric

    Building Details

    Year built
    2016
    Flooring type
    Concrete, Laminate, Tile, Tile - Ceramic
    Building materials
    Metal Siding
    Roof type
    Metal
    Architectural style
    Other

    We can help!

    Listing Contact
    Jaime Eagleson
    Jaime Eagleson

    Listing agent Jaime Eagleson License #0662964

    Listing office Fathom Realty 791 N. Hwy 77 #501C Box 187, McKinney, TX

    Listing date Apr 14, 2026

    MLS# 20855234 Listing URL

    Copyright © 2026 North Texas Real Estate Information Systems, Inc. All rights reserved. All information provided by the listing agent/broker is deemed reliable but is not guaranteed and should be independently verified.

    HighLights

    • Seller‑finance is a possibility.
    • Zoned General Retail.
    • Warehouse space available.
    • Office space with air conditioning.
    • Heating in both office and warehouse.
    • Built in 2016.

    Overview

    This commercial space in Waxahachie, Texas, offers a main entry area suitable for a reception, showroom, or office. It includes an additional office and a warehouse area. Both the office and warehouse have heating, and the offices are fully air-conditioned. The property also features one bathroom located in the warehouse. The property is zoned for General Retail, presenting various possibilities. The lot size is 0.194 acres, and the property size is 2400 square feet.

    Financial Insights

    Value Estimation Calculated for Office B

    Conservative
    $446.1K
    NOI $40,145 @ 9.00% cap · cautious / downside scenario
    Moderate
    $573.5K
    NOI $40,145 @ 7.00% cap · market / base-case scenario
    Aggressive
    $802.9K
    NOI $40,145 @ 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 $73.7k $30.72
    − Vacancy −$20.2k −$8.42
    EGI $53.5k $22.30
    − OpEx −$13.4k −$5.58
    NOI $40.1k $16.73
    2,400 SF · lease $30.72/SF/yr · vacancy 27.40% · expense 25.00%

    Alternative Use Scenarios

    Best Use
    Office B
    $573.5K
    $501.8K – $669.1K (±1% cap)
    NOI $40,145 @ 7.0% cap · market cap 8.38%
    Second Best
    Retail
    $569.1K
    $498.0K – $663.9K (±1% cap)
    NOI $39,836 @ 7.0% cap · market cap 8.32%
    Theoretical Best
    Multifamily LT 5
    $26.19M
    $22.91M – $30.55M (±1% cap)
    NOI $1,833,157 @ 7.0% cap · market cap 382.71%
    Zoning and permitted uses should be independently verified with local authorities.
    Location Intelligence

    Current Use by Public Records

    Retail space

    Map

    City
    Waxahachie
    County
    Ellis
    State
    Texas
    Longitude
    -96.7926
    Latitude
    32.315

    Nearby Similar for Sale

    • $575,000

      Versatile Commercial Property on 2+ Acres

      Two warehouses, office space, truck parking, endless potential.
      316 Howard Road, Waxahachie, TX 75165
      View Details
    • $650,000

      Victorian Commercial Building Near Downtown

      Charming Victorian building near downtown Waxahachie with high visibility.
      500 W Main Street, Waxahachie, TX 75165
      View Details
    • $1,090,000
      3,048 SF

      Versatile Ranch with Spacious Home

      38.38-acre property with a 3,048 sq ft home.
      2403 Greathouse Road, Waxahachie, TX 75167
      View Details
    • $999,999

      Versatile Ranch Property Near Development

      38.5 acres between Waxahachie and Midlothian with equestrian facilities.
      1001 Ovilla Road, Waxahachie, TX 75167
      View Details
    • $964,900
      920 SF

      42-Acre Rural Retreat in Waxahachie

      42.76 acres with shop, office trailer, utilities, and agricultural exemption.
      4031 Greathouse Road, Waxahachie, TX 75167
      View Details
    • $1,190,000
      3,292 SF

      Waxahachie Farmhouse with Two Shops

      19.41+ acre property with stunning home and two shops.
      3511 Fm 66, Waxahachie, TX 75167
      View Details
    • $1,485,000
      1,800 SF

      Waxahachie Ranch with Animal Facilities

      36+ acre Waxahachie property with home and animal facilities.
      358 E Pecan Street, Waxahachie, TX 75165
      View Details
    • $575,000
      8,176 SF

      Versatile Commercial Property on 2+ Acres

      Two warehouses, office space, truck parking, endless potential.
      316 Howard Road, Waxahachie, TX 75165
      View Details
    • $1,300,000
      10,938 SF

      Waxahachie Office Building For Sale

      10,938 SqFt office building available in Waxahachie, Texas.
      310 W Jefferson St, Waxahachie, TX 75165
      View Details
    • $790
      120 SF

      Elegantly Appointed Office Space

      Office space across from Ellis County Courthouse for sale.
      209 E Main St, Waxahachie, TX
      View Details
    • $19,387,500
      58,750 SF

      Freestanding Grocery Store in Waxahachie

      New 2024 Tom Thumb development with long-term lease.
      N Hwy 77 1940, Waxahachie, TX
      View Details
    • $442,446
      1,443 SF

      Agricultural Property in Waxahachie, TX

      Agricultural property available in Waxahachie, Texas.
      823 Old Waxahachie Road, Waxahachie, TX 75165
      View Details

    FAQs

    What type of property is this?
    Warehouse - Adaptable commercial space with office and warehouse areas for sale.
    Where is this warehouse located?
    The property is located at 621 Cow Alley Avenue Waxahachie, TX.
    What is the asking price?
    The asking price for this property is $479,000.
    What are key features of this property?
    This property features: Seller‑finance is a possibility.; Zoned General Retail.; Warehouse space available.
    (888) 455-6040
    We can help!
    Listing Contact
    Jaime Eagleson
    Jaime Eagleson
    Real Estate License ID: 0662964
    Learn More
    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
    621 Cow Alley Avenue, Waxahachie, TX 75165
    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!