3922 US-80, Terrell, TX 75160
1,860 SF warehouse with parking and remodeled interior.
- Added:
- Oct 18, 2025
- Days on Market:
- 263
- Last Refresh:
- Jul 4 at 7:13 am
Property Features for 3922 US-80
General Information
- Standard status
- Active
- Size
- 1,860 SF
- Property subtype
- Mixed Use, Retail
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
Local Financial Insights For Retail
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 | $46.4k | $24.96 |
| − Vacancy | −$2.1k | −$1.12 |
| EGI | $44.3k | $23.84 |
| − OpEx | −$13.3k | −$7.15 |
| NOI | $31.0k | $16.69 |
Alternative Uses
Current Use by Public Records
Location Insight
- Map
- Local Demand
- City
- Terrell
- County
- Kaufman
- State
- Texas
- Longitude
- -96.323437
- Latitude
- 32.738297
