Add Listing
    For Sale
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    Back to Search
    Fully Occupied Windsor Crossing Center Title is generated by Realmo AI

    3558 Windsor Spring Rd, Hephzibah, GA

    View on Map
    Claim this Listing
    Loading data...
    Loading data...
    Loading data...
    For Sale
    Contact for pricing

    Retail shopping center with 100% occupancy on Windsor Spring Road.

    Type:RETAIL
    Property size:
    6,000 SF
    Lot size:
    1.28 Acres
    Price / SF:
    $199/SF
    Added:
    Sep 3, 2025
    Days on Market:
    263
    Last Refresh:
    Apr 5 at 10:42 pm

    Property Features for 3558 Windsor Spring Rd

    General Information

    Standard status
    Active
    Size
    6,000 SF
    Lot size
    1.28 Acres
    Property subtype
    RETAIL

    We can help!

    Listing Contact
    Chris Farrow
    Chris Farrow

    Listing agent Chris Farrow License #303817

    Listing office Sherman & Hemstreet - Augusta

    Listing date Sep 3, 2025

    Source Moodyscre

    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 Sherman & Hemstreet - Augusta

    HighLights

    • 100% Occupancy: Provides immediate and consistent income stream
    • High Traffic Location: Over 19,000 cars per day on Windsor Spring Road ensures excellent visibility
    • Low Historical Vacancy: Demonstrates the center's stability and desirability
    • Strong Tenant Mix: Features established local tenants
    • Easy to Manage: Proven track record
    • Excellent Visibility: Great visibility from Windsor Spring Road

    Overview

    Windsor Crossing Shopping Center, a retail property, is located on Windsor Spring Road in Augusta, GA. The center is currently 100% occupied by 5 local tenants with rental history. Windsor Spring Road is an arterial road connecting the Hephzibah area to I-520 and downtown Augusta, with a traffic volume of over 19,000 cars per day. The center is approximately half a mile from the intersection of Tobacco Road and Windsor Spring, near a Neighborhood Walmart. The property has demonstrated ease of management and low vacancy rates in recent years, with rental increases achieved upon recent renewals. The property has visibility from Windsor Spring Road and features two points of ingress and egress, as well as two monument signs. The parking lot is in good condition, having been recently sealed and striped. The property size is 6,000 square feet.

    Financial Insights

    Value Estimation Calculated for Retail

    Conservative
    $744.5K
    NOI $67,001 @ 9.00% cap · cautious / downside scenario
    Moderate
    $957.2K
    NOI $67,001 @ 7.00% cap · market / base-case scenario
    Aggressive
    $1.34M
    NOI $67,001 @ 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 Retail

    Component $ $/SF
    Gross rent $99.6k $16.60
    − Vacancy −$3.9k −$0.65
    EGI $95.7k $15.95
    − OpEx −$28.7k −$4.79
    NOI $67.0k $11.17
    6,000 SF · lease $16.60/SF/yr · vacancy 3.90% · expense 30.00%

    Alternative Use Scenarios

    Best Use
    Retail
    $957.2K
    $837.5K – $1.12M (±1% cap)
    NOI $67,001 @ 7.0% cap · market cap 5.61%
    Second Best
    —
    —
    no second resolved use
    Theoretical Best
    Healthcare Medical
    $1.20M
    $1.05M – $1.40M (±1% cap)
    NOI $83,901 @ 7.0% cap · market cap 7.02%
    Zoning and permitted uses should be independently verified with local authorities.
    Property Profile Location Intelligence

    Current Use by Public Records

    Loc Lov3's Barber ... Barber Shop Robert's Angels Scrubs+ (Bike/Boat/Book/etc) Store Urso Jiu Jitsu Training Center BraidsByCola Hair Salon Windsor Crossing Shopping Center & Mall

    Suggested Use

    Restaurant Real Estate Agency Spa & Massage Center Dental Office Big Box & Wholesale Store Auto Repair Shop Hair Salon Nail Salon Hotel & Motel Auto Parts Store

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

    Location Insight

    • Map
    • Local Demand
    City
    Hephzibah
    County
    Richmond
    State
    Georgia
    Longitude
    -82.0665
    Latitude
    33.3858

    Nearby Similar for Sale

    • $495,000
      11,000 SF

      Hephzibah Strip Center Investment Opportunity

      Established strip center with long-term tenants and growth potential.
      2356 Georgia 88, Hephzibah, GA 30815
      View Details
    • $259,900
      5,444 SF

      Hephzibah Investment Opportunity For Sale

      Mixed-use property near Fort Gordon and residential developments.
      2804 Tobacco Rd, Hephzibah, GA 30815
      View Details
    • $675,000
      8,205 SF

      Hephzibah Office Building on Highway

      8,205 SF building on 1.25 acres in Hephzibah, GA.
      2546 Highway 88, Hephzibah, GA
      View Details
    • $1,650,000
      10,566 SF

      Newer Dollar General Store

      Newer Dollar General store in Hephzibah, Georgia for sale.
      2858 Tobacco Rd, Hephzibah, GA 30815
      View Details
    • $199,500
      1,637 SF

      Refreshed Home Near Fort Gordon

      Move-in ready home with modern updates, close to Fort Gordon.
      2409 Boykin Road, Hephzibah, GA 30815
      View Details
    • $350,000
      4,800 SF

      Restaurant, Laundromat, and Mini-Storage Property

      4,800 SF property with restaurant, laundromat, and mini-storage.
      4151 Bath-Edie Rd, Hephzibah, GA
      View Details
    • $2,000,000

      Mobile Home Park

      3819 Karleen Rd, Hephzibah, GA 30815
      View Details

    FAQs

    What type of property is this?
    Shopping center - Retail shopping center with 100% occupancy on Windsor Spring Road.
    Where is this shopping center located?
    The property is located at 3558 Windsor Spring Rd Hephzibah, GA.
    What is the asking price?
    The asking price for this property is $1,195,000.
    What are key features of this property?
    This property features: 100% Occupancy: Provides immediate and consistent income stream; High Traffic Location: Over 19,000 cars per day on Windsor Spring Road ensures excellent visibility; Low Historical Vacancy: Demonstrates the center's stability and desirability
    (706) 722-8334 Call to check price and availability
    We can help!
    Contact for Pricing
    Please call us for current price
    and status of this listing Chris Farrow
    Chris Farrow
    Real Estate License ID: 303817
    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
    3558 Windsor Spring Rd, Hephzibah, GA
    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!