Add Listing
    For Sale
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    Back to Search
    Renovated Office Building in Irving Title is generated by Realmo AI

    1320 W Walnut Hill Ln, Irving, TX 75038

    View on Map
    Claim this Listing
    For Sale
    Contact for pricing

    Specialized, renovated office building with high ceilings and ample parking.

    Type:Office
    Property size:
    19,952 SF
    Lot size:
    2.30 Acres
    Price / SF:
    $165/SF
    Added:
    Oct 3, 2024
    Days on Market:
    609
    Last Refresh:
    May 12 at 9:30 pm

    Property Features for 1320 W Walnut Hill Ln

    General Information

    Standard status
    Active
    Size
    19,952 SF
    Lot size
    2.30 Acres
    Property subtype
    Office

    Building Details

    Year Built
    1979

    We can help!

    Listing Contact
    Sanober Syed

    Listing agent Sanober Syed License #TX

    Listing office Lion's Gate Medical

    Listing date Oct 3, 2024

    Source Crexi

    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 Lion's Gate Medical

    HighLights

    • Strategic location near major highways, Love Field airport, and the Medical District.
    • Recently renovated 19,952 SF stand‑alone one‑story office building with 9,638 RSF available.
    • High parking ratio of 6:1,000 SF (120 spaces).
    • Building and monument signage available on Walnut Hill Lane.
    • Efficient rectangular floor plate.
    • Situated on a large 2.30‑acre lot.

    Overview

    Located at 1320 W Walnut Hill Ln, this 19,952 square foot, one-story office building is suitable for medical professionals. The property features 9,638 rentable square feet available for purchase and 1,546 rentable square feet available for lease. Situated on 2.30 acres, the building has been recently renovated and offers an efficient rectangular floor plate. Building and monument signage is available on Walnut Hill. The property includes high ceilings, a rehab pool, and a covered port-a-cache. Parking is provided at a ratio of 6 spaces per 1,000 square feet, totaling 120 spaces. The location provides convenient access to highway 635 and the President George Bush Turnpike. It is also near the Irving Convention Center at Las Colinas and close to Love Field and the Medical District.

    Local Financial Insights For Office B

    Simulate Cap Rate and NOI

    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.

    Component $ $/SF
    Gross rent $478.8k $24.00
    − Vacancy −$120.7k −$6.05
    EGI $358.2k $17.95
    − OpEx −$89.5k −$4.49
    NOI $268.6k $13.46
    19,952 SF · lease $24.00/SF/yr · vacancy 25.20% · expense 25.00%

    Alternative Uses

    Best Use
    Office B
    $3.84M
    $3.36M – $4.48M (±1% cap)
    NOI $268,634 @ 7.0% cap · market cap 8.14%
    Second Best
    Healthcare Medical
    $3.69M
    $3.23M – $4.31M (±1% cap)
    NOI $258,578 @ 7.0% cap · market cap 7.84%
    Theoretical Best
    Office A
    $5.12M
    $4.48M – $5.97M (±1% cap)
    NOI $358,178 @ 7.0% cap · market cap 10.85%
    Zoning and permitted uses should be independently verified with local authorities.
    Property Profile Location Intelligence

    Current Use by Public Records

    Acupuncture & Integrative Medical ... Alternative Medicine Practice Dr. Carlos Chapa, ... Medical Clinic Mengdan Liao Alternative Medicine Practice Christine Johnson Physician ROOT Bodyworks Alternative Medicine Practice

    Suggested Use

    Restaurant Real Estate Agency Law Firm Building Supply Dental Office Spa & Massage Center Big Box & Wholesale Store Auto Repair Shop Hair Salon Nail Salon

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

    Location Insight

    • Map
    • Local Demand
    City
    Irving
    County
    Dallas
    State
    Texas
    Longitude
    -96.9712607
    Latitude
    32.8844316

    Nearby Similar for Sale

    • $599,000
      3,166 SF

      Irving Dental Opportunity For Sale

      Dental practice opportunity with equipment available for lease or purchase.
      737 Irby Lane, Irving, TX 75061
      View Details
    • $1,000,000
      3,070 SF

      Irving Day Care Opportunity

      Two buildings on a large lot, ideal for day care.
      2105 W Shady Grove Road, Irving, TX 75060
      View Details
    • $650,000

      Turnkey Office Condo with Furnishings

      Move-in-ready, high-finish one-story suite with private offices and dedicated server room, ideal for owner-users or investors.
      230 O Connor Ridge Boulevard, Irving, TX 75038
      View Details
    • $1,695,000

      Turnkey Auto Repair and Rental Property

      Fully operational auto repair facility with storage, ample parking, and supplemental barbershop income under a month-to-month lease.
      109 N Story Road, Irving, TX 75061
      View Details
    • $1,100,000

      Accessible Irving Office Building

      One-story office building suitable for medical or commercial use.
      1425 N O Connor Road, Irving, TX 75061
      View Details
    • $2,500,000

      Single-Story Office Building

      Single-story office built in 1982 offering 14,630 SF for sale near major Irving thoroughfares.
      1610 Corporate Court, Irving, TX 75038
      View Details
    • $389,900
      1,550 SF

      Two-House Income Duplex Opportunity

      Two homes on one lot offer flexible live-in and rental income, with possible upside through zoning change.
      2416 Smith Avenue, Irving, TX 75061
      View Details
    • $1,850,000

      Value-Add Multifamily Portfolio Opportunity

      Ten-unit multifamily with 1-, 2-, and 3-bedroom options, positioned for income growth through targeted improvements.
      1516 W 7th Street, Irving, TX 75060
      View Details
    • $1,900,000

      Multifamily Apartment Community

      Ten-unit, one-story apartment community with private yards and dedicated parking, plus recent roof updates.
      1516 W 7th Street, Irving, TX 75060
      View Details
    • $550,000

      Medical Office Suite with Patient Rooms

      Move-in ready medical office with four patient rooms, lobby, and two bathrooms in a focused healthcare corridor.
      3501 N Macarthur Boulevard, Irving, TX 75062
      View Details
    • $174,500

      Move-In-Ready Condo Investment

      Updated 2-bedroom, 2.5-bath condo in a gated community, positioned for strong rental and owner-occupant flexibility.
      4543 N O Connor Road, Irving, TX 75062
      View Details
    • $300,000

      Rehabbed Tenant-Occupied Income Home

      Fully rehabbed, tenant-occupied residence provides steady income with a lease extending through October 2027.
      2536 Rutherford, Irving, TX 75062
      View Details

    FAQs

    What type of property is this?
    Medical Office Space - Specialized, renovated office building with high ceilings and ample parking.
    Where is this medical office space located?
    The property is located at 1320 W Walnut Hill Ln Irving, TX.
    What is the asking price?
    The asking price for this property is $3,300,000.
    What are key features of this property?
    This property features: Strategic location near major highways, Love Field airport, and the Medical District.; Recently renovated 19,952 SF stand‑alone one‑story office building with 9,638 RSF available.; High parking ratio of 6:1,000 SF (120 spaces).
    We can help!
    Contact for Pricing
    Please call us for current price
    and status of this listing
    Sanober Syed
    Real Estate License ID: TX
    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
    1320 W Walnut Hill Ln, Irving, TX 75038
    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!