Add Listing
    For Sale
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    Commercial Building on Fenced Acreage Title is generated by Realmo AI

    24086 Yellow Jacket Spring Rd, Beatty, OR 97621

    View on Map
    Claim this Listing
    For Sale
    $259,900

    Commercial building, home, and acreage with outbuildings for sale.

    Property size:
    2,292 SF
    Price / SF:
    $113/SF
    Added:
    Mar 31, 2026
    Days on Market:
    59
    Last Refresh:
    May 25 at 10:23 pm

    Property Features for 24086 Yellow Jacket Spring Rd

    General Information

    Standard status
    Active
    Size
    2,292 SF

    We can help!

    Listing Contact
    Sheree A Mauro
    Sheree A Mauro

    Listing agent Sheree A Mauro License #200502053

    Listing office Coldwell Banker Holman Premier

    Listing date Mar 31, 2026

    Source Exprealty

    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 Coldwell Banker Holman Premier

    HighLights

    • Large 1200 SF Garage/Shop area (2 shops built together)
    • Separate 800 SF commercial building fronting Hwy 140E with electricity and zoned 'General Commercial'
    • Fenced and cross‑fenced acreage with 2 large fenced pastures and several out‑buildings
    • Home features 2 Bedrooms/1 Bath, functional kitchen, and dining area.
    • Enclosed walkway with storage rooms
    • Two storage shipping containers included with the property

    Overview

    This property presents an opportunity for a home-based business. It includes a 1,092-square-foot home featuring a dining area, two bedrooms, one bathroom, a functional kitchen, and a utility room suitable for storage and a wood stove. An enclosed walkway provides access to several storage rooms and a 1,200-square-foot garage/shop area, which consists of two large shops built together. Additionally, there is a 100-square-foot basement used as a root cellar. The home also features a patio. The property is fenced and cross-fenced, and includes two large fenced pastures and several outbuildings suitable for animals and wood storage. Two storage shipping containers will remain with the property. Fronting Hwy 140E is a separate 800-square-foot building with electricity, zoned 'General Commercial'. This building, formerly known as 'The Trading Post,' is suitable for various businesses such as a jewelry or second-hand store, an office for a feed store, or a real estate business.

    Financial Insights

    Value Estimation Calculated for Office B

    Conservative
    $256.7K
    NOI $23,103 @ 9.00% cap · cautious / downside scenario
    Moderate
    $330.0K
    NOI $23,103 @ 7.00% cap · market / base-case scenario
    Aggressive
    $462.1K
    NOI $23,103 @ 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 $38.5k $16.80
    − Vacancy −$7.7k −$3.36
    EGI $30.8k $13.44
    − OpEx −$7.7k −$3.36
    NOI $23.1k $10.08
    2,292 SF · lease $16.80/SF/yr · vacancy 20.00% · expense 25.00%

    Alternative Use Scenarios

    Best Use
    Office B
    $330.0K
    $288.8K – $385.1K (±1% cap)
    NOI $23,103 @ 7.0% cap · market cap 8.89%
    Second Best
    Retail
    $283.8K
    $248.3K – $331.1K (±1% cap)
    NOI $19,865 @ 7.0% cap · market cap 7.64%
    Theoretical Best
    Office A
    $468.5K
    $409.9K – $546.6K (±1% cap)
    NOI $32,794 @ 7.0% cap · market cap 12.62%
    Zoning and permitted uses should be independently verified with local authorities.
    Location Intelligence

    Current Use by Public Records

    Storefront properties

    Suggested Use

    Grocery & Convenience Store Restaurant Parking Lot & Garage

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

    Location Insight

    • Map
    • Local Demand
    City
    Beatty
    County
    Klamath
    State
    Oregon
    Longitude
    -121.2719936
    Latitude
    42.441387

    Nearby Similar for Sale

    • $255,000

      Versatile Land in Beatty, Oregon

      100 acre property suited for residential development and homesteading.
      31747 Godowa Springs Road, Beatty, OR 97621
      View Details
    • $30,000

      10 Acres in Beatty, Oregon

      10 acres bordering public forest lands with easy access.
      Yellow Jacket Springs RD, Beatty, OR 97621
      View Details
    • $24,999

      Residential Lots in Beatty, Oregon

      Two residential lots totaling 8.1 acres in Beatty, Oregon.
      Partin Drive, Beatty, OR 97621
      View Details
    • $11,500

      Beatty, OR Land For Sale

      1.68 acre lot with views near Sprague River Valley.
      Council Butte lot: 7, Beatty, OR 97621
      View Details
    • $11,500

      Beatty, OR Land For Sale

      1.60 acre lot with views near Sprague River Valley.
      Council Butte lot: 8, Beatty, OR 97621
      View Details
    • $11,000

      Residential Land in Beatty, Oregon

      9.86 acres of residential land with mature trees.
      Shasta Fir Lane, Beatty, OR 97621
      View Details
    • $55,000

      LAND - Beatty, OR

      HWY 140, Beatty, OR 97621
      View Details
    • $12,500

      Land in Beatty, Oregon

      Two lots totaling 3.19 acres in Beatty, Oregon.
      Sycan Rd lot: 1 & 2, Beatty, OR 97621
      View Details
    • $20,000

      Beatty, Oregon Land Parcel

      10 acres bordering public land near Sycan River.
      Nat. Develop 4466, Beatty, OR 97621
      View Details
    • $10,750

      Land in Ferguson Mountain Pine

      1.51 acres with cabin and storage near Beatty, OR.
      Partin Way, Beatty, OR 97621
      View Details
    • $15,000

      Recreational Land in Beatty, Oregon

      3.62 acre recreational land parcel near Oregon-owned land.
      Sandpiper Ln, Beatty, OR 97621
      View Details
    • $29,000

      Beatty, Oregon Homesite

      1.57-acre homesite in a serene, rural setting.
      Lot 18 Cindy Pine Road, Beatty, OR 97621
      View Details

    FAQs

    What type of property is this?
    Storefront property - Commercial building, home, and acreage with outbuildings for sale.
    Where is this storefront property located?
    The property is located at 24086 Yellow Jacket Spring Rd Beatty, OR.
    What is the asking price?
    The asking price for this property is $259,900.
    What are key features of this property?
    This property features: Large 1200 SF Garage/Shop area (2 shops built together); **Separate 800 SF commercial building fronting Hwy 140E with electricity and zoned 'General Commercial'**; Fenced and cross‑fenced acreage with 2 large fenced pastures and several out‑buildings
    (541) 281-2184
    We can help!
    Listing Contact
    Sheree A Mauro
    Sheree A Mauro
    Real Estate License ID: 200502053
    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
    24086 Yellow Jacket Spring Rd, Beatty, OR 97621
    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!