Add Listing
    For Sale
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    Back to Search
    Industrial/Flex Building in Revitalized Downtown Title is generated by Realmo AI

    107 & 113 W Horton St, Zebulon, NC 27597

    View on Map
    Claim this Listing
    Loading data...
    Loading data...
    Loading data...
    For Sale
    $1,425,000

    Freestanding industrial/flex building with vacant lot in downtown Zebulon.

    Type:Industrial
    Property size:
    8,170 SF
    Price / SF:
    $174/SF
    Added:
    Nov 21, 2025
    Days on Market:
    181
    Last Refresh:
    Dec 3 at 5:55 am

    Property Features for 107 & 113 W Horton St

    General Information

    Standard status
    Active
    Size
    8,170 SF
    Property subtype
    Industrial

    Building Details

    Year Built
    1960

    We can help!

    Listing Contact
    Ashley Reagin

    Listing agent Ashley Reagin License #382383

    Listing office Harry Norman Realtors

    Listing date Nov 21, 2025

    Source Naiglobal

    Displayed information is deemed reliable but is not guaranteed and should be independently verified.

    All listing content including descriptions, pricing, images are the copyrighted material of Harry Norman Realtors

    HighLights

    • 8,170 SF Industrial/Flex freestanding building.
    • Located in revitalized downtown Zebulon.
    • 22‑26' vaulted ceiling with no columns.
    • .64 acre lot with 132' of frontage on W Horton Street.
    • Two drive‑in doors.
    • 50' of frontage on W Horton Street.

    Overview

    The property features an 8,170 square foot industrial/flex freestanding building constructed in 1960. Located in revitalized downtown Zebulon, the masonry building includes a 22 to 26-foot vaulted ceiling without columns. The building has two drive-in doors and two bathrooms. It has 50 feet of frontage on W Horton Street. Additionally, the offering includes a 0.64-acre lot situated between two buildings, featuring 132 feet of frontage on W Horton Street. The area surrounding the property and lot presents opportunities for industrial and flex space investors.

    Financial Insights

    Value Estimation Calculated for Flex RnD

    Conservative
    $970.2K
    NOI $87,321 @ 9.00% cap · cautious / downside scenario
    Moderate
    $1.25M
    NOI $87,321 @ 7.00% cap · market / base-case scenario
    Aggressive
    $1.75M
    NOI $87,321 @ 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 Flex RnD

    Component $ $/SF
    Gross rent $142.2k $17.40
    − Vacancy −$7.8k −$0.96
    EGI $134.3k $16.44
    − OpEx −$47.0k −$5.76
    NOI $87.3k $10.69
    8,170 SF · lease $17.40/SF/yr · vacancy 5.50% · expense 35.00%

    Alternative Use Scenarios

    Best Use
    Flex RnD
    $1.25M
    $1.09M – $1.46M (±1% cap)
    NOI $87,321 @ 7.0% cap · market cap 6.13%
    Second Best
    Warehouse
    $907.1K
    $793.7K – $1.06M (±1% cap)
    NOI $63,496 @ 7.0% cap · market cap 4.46%
    Theoretical Best
    Specialty Retail
    $2.33M
    $2.04M – $2.72M (±1% cap)
    NOI $163,292 @ 7.0% cap · market cap 11.46%
    Zoning and permitted uses should be independently verified with local authorities.
    Property Profile Insight Report Location Intelligence

    Current Use by Public Records

    Eft Analytical Chemists ... Laboratory Dell Rich Accounting Firm

    Suggested Use

    Real Estate Agency Law Firm Restaurant Spa & Massage Center Dental Office Hair Salon Nail Salon Building Supply Auto Repair Shop Gym & Fitness Center

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

    Similar Places Nearby

    • McLean's Ole Time Cafe — 418 W Gannon Ave, Zebulon, NC 27597
    • Gourmet Chavalin — 100 W Gannon Ave, Zebulon, NC 27597

    Location Insight

    • Map
    • Local Demand
    City
    Zebulon
    County
    Wake
    State
    North Carolina
    Longitude
    -78.3136579
    Latitude
    35.8216549

    Nearby Similar for Sale

    • $340,000
      1,546 SF

      Updated Duplex in Zebulon, NC

      Updated duplex with income potential in Zebulon, North Carolina.
      716 Shepard School Road, Zebulon, NC 27597
      View Details
    • $130,000

      Zebulon Land with Horse Amenities

      2.67 acres with fencing, barn, and pasture ready for horses.
      Johnson Town Road, Zebulon, NC 27597
      View Details
    • $389,000
      2,422 SF

      Zebulon Duplex Investment Property

      Duplex in Zebulon, walking distance to shopping and restaurants.
      117 E Glenn Street, Zebulon, NC 27597
      View Details
    • $130,000

      Zebulon Land with Horse Amenities

      2.67 acres with fences, barns, and pasture ready for horses.
      Johnson Town Road, Zebulon, NC 27597
      View Details
    • $395,000
      4,264 SF

      Downtown Zebulon Brick Building

      4,264 SF brick building in downtown Zebulon, North Carolina.
      121 W Vance St, Zebulon, NC 27597
      View Details
    • $550,000
      6,350 SF

      Downtown Zebulon Building For Sale

      6,350 SF building in downtown Zebulon with drive-in door.
      124 West Vance Street, Zebulon, NC 27597
      View Details
    • $595,000
      6,498 SF

      Downtown Zebulon Brick Building

      6,498 SF brick building in downtown Zebulon, North Carolina.
      117 W Vance St, Zebulon, NC 27597
      View Details
    • $989,500
      14,085 SF

      Downtown Zebulon Retail Building

      14,085 SF metal building in Zebulon, North Carolina.
      125 W Vance St, Zebulon, NC 27597
      View Details
    • $595,000
      11,000 SF

      Thirteen-Lot Mobile Home Park

      Mobile home park with potential, near Zebulon, North Carolina.
      99 Arrowhead, Zebulon, NC 27597
      View Details
    • $299,296
      3,183 SF

      Downtown Zebulon Retail Building

      3,184 SF building in a rapidly growing town.
      109 W Vance St, Zebulon, NC 27597
      View Details
    • $5,750,000
      52,358 SF

      Downtown Zebulon Buildings For Sale

      Five buildings available in downtown Zebulon, North Carolina.
      W Vance St, Zebulon, NC 27597
      View Details
    • $850,000

      Historic Mill Pond Storefront Property

      Storefront and single family residence on a historic mill pond.
      15258 Taylors Mill Road, Zebulon, NC 27597
      View Details

    FAQs

    What type of property is this?
    Flex space - Freestanding industrial/flex building with vacant lot in downtown Zebulon.
    Where is this flex space located?
    The property is located at 107 & 113 W Horton St Zebulon, NC.
    What is the asking price?
    The asking price for this property is $1,425,000.
    What are key features of this property?
    This property features: 8,170 SF Industrial/Flex freestanding building.; Located in revitalized downtown Zebulon.; 22‑26' vaulted ceiling with no columns.
    (770) 394-2131
    We can help!
    Listing Contact
    Ashley Reagin
    Real Estate License ID: 382383
    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
    107 & 113 W Horton St, Zebulon, NC 27597
    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!