Add Listing
    For Sale
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    Back to Search
    NNN Leased Retail Building Title is generated by Realmo AI

    222 West Hickory Street, Denton, TX 76201

    View on Map
    Claim this Listing
    Loading data...
    Loading data...
    Loading data...
    For Sale
    $1,900,000

    Fully leased retail building in Downtown Denton with upside potential.

    Type:Office
    Property size:
    9,133 SF
    Price / SF:
    $208/SF
    Added:
    Nov 21, 2025
    Days on Market:
    182
    Last Refresh:
    Apr 6 at 12:02 am

    Property Features for 222 West Hickory Street

    General Information

    Standard status
    Active
    Size
    9,133 SF
    Property subtype
    Office

    We can help!

    Listing Contact
    Kris Smith

    Listing agent Kris Smith

    Listing office

    Listing date Nov 21, 2025

    Source Svn

    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 Kris Smith

    HighLights

    • 100% NNN Leased Retail Building: Enjoy a fully stabilized income stream.
    • Desirable Downtown Denton Location: Benefits from high traffic and vibrant activity.
    • Solid Three‑Tenant Mix: Diversifies income and reduces risk.
    • Rent Escalations in Place: Offers built‑in upside potential.
    • Proximity to UNT and TWU: Captures a large customer base.
    • Highly Desirable Location for Retail, Restaurant, and Office Users: Indicates strong demand.

    Overview

    The subject property is a 100% NNN leased retail building located off Hickory St in Downtown Denton. It offers a solid three-tenant mix and upside potential with rent escalations in place. The property is situated in a highly desirable location that benefits from high traffic counts and is near two major college campuses, UNT and TWU. The property's size is 9,133 square feet. This area is a highly desirable location for retail, restaurant, and office users with excellent foot traffic and vibrant activity.

    Financial Insights

    Value Estimation Calculated for Office B

    Conservative
    $1.59M
    NOI $143,331 @ 9.00% cap · cautious / downside scenario
    Moderate
    $2.05M
    NOI $143,331 @ 7.00% cap · market / base-case scenario
    Aggressive
    $2.87M
    NOI $143,331 @ 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 $246.6k $27.00
    − Vacancy −$55.5k −$6.08
    EGI $191.1k $20.93
    − OpEx −$47.8k −$5.23
    NOI $143.3k $15.69
    9,133 SF · lease $27.00/SF/yr · vacancy 22.50% · expense 25.00%

    Alternative Use Scenarios

    Best Use
    Office B
    $2.05M
    $1.79M – $2.39M (±1% cap)
    NOI $143,331 @ 7.0% cap · market cap 7.54%
    Second Best
    Retail
    $1.91M
    $1.67M – $2.23M (±1% cap)
    NOI $133,794 @ 7.0% cap · market cap 7.04%
    Theoretical Best
    Office A
    $2.85M
    $2.50M – $3.33M (±1% cap)
    NOI $199,741 @ 7.0% cap · market cap 10.51%
    Zoning and permitted uses should be independently verified with local authorities.
    Property Profile Location Intelligence

    Current Use by Public Records

    TB Winds (Bike/Boat/Book/etc) Store Gold Mine BBQ Mill Namaste Denton Restaurant Layalina Mediterranean Restaurant ... Restaurant

    Suggested Use

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

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

    Location Insight

    • Map
    • Local Demand
    City
    Denton
    County
    Denton
    State
    Texas
    Longitude
    -97.1348
    Latitude
    33.2148

    Nearby Similar for Sale

    • $500,000

      Denton Car Wash Business Opportunity

      Well-located touchless car wash near I-35 and universities.
      1704 Teasley Lane, Denton, TX 76205
      View Details
    • $450,000

      Downtown Denton Flexible Use Building

      Prime downtown location near shops, restaurants, and music venues.
      503 Bolivar Street, Denton, TX 76201
      View Details
    • $799,000

      Medical Building Near Medical City

      Purpose-built medical building with exam rooms and private offices.
      3204 Colorado Boulevard, Denton, TX 76210
      View Details
    • $4,850,000
      25,729 SF

      Denton Retail Investment Opportunity

      Bank-owned retail center in Denton, TX, with development potential.
      1431-1437 E McKinney Street, Denton, TX 76209
      View Details
    • $1,100,000
      4,134 SF

      Updated Farmhouse Estate on Acreage

      Updated farmhouse on 4.52 acres near Flower Mound.
      2313 Hickory Creek Road, Denton, TX 76210
      View Details
    • $1,400,000

      Denton Commercial Property on Elm

      Prime commercial property suitable for various uses in Denton, TX.
      2801 N Elm Street, Denton, TX 76201
      View Details
    • $620,000
      3,836 SF

      Denton Triplex with Income Potential

      Income-producing triplex near Denton Square, UNT, and TWU.
      1401 Bolivar Street, Denton, TX 76201
      View Details
    • $550,000
      4,095 SF

      Denton Quadruplex: Fully Leased Investment

      Fully leased quadruplex in Denton, offering immediate income potential.
      3065-3071 Olympia Drive, Denton, TX 76209
      View Details
    • $550,000
      4,095 SF

      Fully Leased Denton Quadruplex

      Income-producing quadruplex in Denton, fully leased and well-maintained.
      3073-3079 Olympia Drive, Denton, TX 76209
      View Details
    • $697,900
      3,336 SF

      Move-in Ready Denton Duplex

      New construction duplex near universities and retail.
      509-511 Mockingbird Lane, Denton, TX 76205
      View Details
    • $4,300,000
      9,720 SF

      Denton Apartments Near University Campus

      24-unit apartment buildings near the University of North Texas campus.
      2404 Louise Street, Denton, TX 76201
      View Details
    • $495,000

      Denton Commercial Building with Parking

      Turn-key, updated commercial building in the heart of Denton, Texas.
      1005 N Elm Street, Denton, TX 76201
      View Details

    FAQs

    What type of property is this?
    Retail space - Fully leased retail building in Downtown Denton with upside potential.
    Where is this retail space located?
    The property is located at 222 West Hickory Street Denton, TX.
    What is the asking price?
    The asking price for this property is $1,900,000.
    What are key features of this property?
    This property features: 100% NNN Leased Retail Building: Enjoy a fully stabilized income stream.; Desirable Downtown Denton Location: Benefits from high traffic and vibrant activity.; Solid Three‑Tenant Mix: Diversifies income and reduces risk.
    (940) 381-2220
    We can help!
    Listing Contact
    Kris Smith
    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
    222 West Hickory Street, Denton, TX 76201
    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!