Add Listing
    For Sale
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    Back to Search
    Warehouse with Remodeled Interior Title is generated by Realmo AI

    3922 US-80, Terrell, TX 75160

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

    1,860 SF warehouse with parking and remodeled interior.

    Type:Mixed Use, Retail
    Property size:
    1,860 SF
    Price / SF:
    $271/SF
    Added:
    Oct 18, 2025
    Days on Market:
    211
    Last Refresh:
    Mar 19 at 9:05 pm

    Property Features for 3922 US-80

    General Information

    Standard status
    Active
    Size
    1,860 SF
    Property subtype
    Mixed Use, Retail

    We can help!

    Listing Contact
    Ahmad Mohammad

    Listing agent Ahmad Mohammad License #TX

    Listing office White Dove Capital

    Listing date Oct 18, 2025

    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 White Dove Capital

    HighLights

    • Remodeled Interior/Exterior in 2022
    • 1,860 SF Warehouse with 2‑bay shop
    • Parking for up to 30 cars
    • Features 4 private offices, reception area, and kitchenette
    • Ideal for Vehicle repair shop, Powersports Dealer, Auto Dealer, Service Retailer
    • Has a current tenant with lease ending on Feb. 28th 2028

    Overview

    The property is an 1,860 square foot warehouse featuring a two-bay shop, four private offices, a reception area, and a kitchenette. The interior and exterior were remodeled in 2022. Parking is available for up to 30 cars. The property is suitable for a vehicle repair shop, powersports dealer, auto dealer, or service retailer. The property is currently occupied by a tenant with a lease ending on February 28th, 2028.

    Financial Insights

    Value Estimation Calculated for Retail

    Conservative
    $344.8K
    NOI $31,036 @ 9.00% cap · cautious / downside scenario
    Moderate
    $443.4K
    NOI $31,036 @ 7.00% cap · market / base-case scenario
    Aggressive
    $620.7K
    NOI $31,036 @ 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 $46.4k $24.96
    − Vacancy −$2.1k −$1.12
    EGI $44.3k $23.84
    − OpEx −$13.3k −$7.15
    NOI $31.0k $16.69
    1,860 SF · lease $24.96/SF/yr · vacancy 4.50% · expense 30.00%

    Alternative Use Scenarios

    Best Use
    Retail
    $443.4K
    $388.0K – $517.3K (±1% cap)
    NOI $31,036 @ 7.0% cap · market cap 6.15%
    Second Best
    Warehouse
    $184.8K
    $161.7K – $215.6K (±1% cap)
    NOI $12,934 @ 7.0% cap · market cap 2.56%
    Theoretical Best
    Multifamily LT 5
    $23.41M
    $20.48M – $27.31M (±1% cap)
    NOI $1,638,626 @ 7.0% cap · market cap 324.48%
    Zoning and permitted uses should be independently verified with local authorities.
    Property Profile Insight Report Location Intelligence

    Current Use by Public Records

    Auto shops

    Suggested Use

    Restaurant Building Supply Big Box & Wholesale Store Auto Repair Shop Pharmacy Gym & Fitness Center Auto Parts Store Department Store Storage Facility HVAC Service

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

    Location Insight

    • Map
    • Local Demand
    City
    Terrell
    County
    Kaufman
    State
    Texas
    Longitude
    -96.323437
    Latitude
    32.738297

    Nearby Similar for Sale

    • $1,800,000

      Versatile Commercial Property on 3+ Acres

      Commercial property with highway frontage, ideal for various business opportunities.
      15377 N State Highway 34, Terrell, TX 75161
      View Details
    • $549,900

      Downtown Terrell Commercial Building For Sale

      Two-story commercial building in downtown Terrell with multiple potential uses.
      203 N Rockwall Avenue, Terrell, TX 75160
      View Details
    • $1,100,000
      3,840 SF

      Highway Commercial Property in Terrell, TX

      3,840 SF commercial building on high-traffic highway, ready for finish-out.
      94 N State Highway 205 Highway, Terrell, TX 75160
      View Details
    • $1,700,000

      Historic Terrell Office Building

      Iconic, restored multi-tenant office building in historic downtown Terrell.
      102 E Moore Avenue, Terrell, TX 75160
      View Details
    • $995,000
      2,261 SF

      30-Acre Ranch with Workshop

      Updated ranch home with workshop near Terrell, Texas.
      12586 County Road 351, Terrell, TX 75161
      View Details
    • $3,900,000

      Terrell Retail/Distribution Opportunity Zone Property

      Dealership/distribution/retail property in Terrell, TX, located in Opportunity Zone.
      1608 W Moore Avenue, Terrell, TX 75160
      View Details
    • $4,210,909

      Retail Property in Terrell, Texas

      Retail property with high-traffic location and development potential.
      214 Market Center Drive, Terrell, TX 75160
      View Details
    • $1,600,000

      Terrell, TX Bowling Alley Landmark

      Meticulously maintained bowling alley with highway frontage in Terrell, TX.
      2500 W Moore Avenue, Terrell, TX 75160
      View Details
    • $269,900

      Terrell Duplex: Investment Opportunity

      Full duplex in Terrell, TX, ideal for owner-occupants or investors.
      1104 & 1106 E High Street, Terrell, TX 75160
      View Details
    • $624,999
      4,699 SF

      Historic Downtown Restaurant Building

      Second-generation restaurant in Terrell, TX with parking.
      419 E Moore Avenue, Terrell, TX 75160
      View Details
    • $240,000

      Terrell Triplex with Long-Term Tenants

      Two-story residential property configured as three units with long-term tenants.
      507 W Nash Street, Terrell, TX 75160
      View Details
    • $4,210,909

      Terrell, TX NNN Property

      NNN property in high-traffic retail area near I-20.
      214 Market Center Dr, Terrell, TX 75160
      View Details

    FAQs

    What type of property is this?
    Warehouse - 1,860 SF warehouse with parking and remodeled interior.
    Where is this warehouse located?
    The property is located at 3922 US-80 Terrell, TX.
    What is the asking price?
    The asking price for this property is $505,000.
    What are key features of this property?
    This property features: Remodeled Interior/Exterior in 2022; 1,860 SF Warehouse with 2‑bay shop; Parking for up to 30 cars
    We can help!
    Contact for Pricing
    Please call us for current price
    and status of this listing
    Ahmad Mohammad
    Real Estate License ID: TX
    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
    3922 US-80, Terrell, TX 75160
    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!