Office Building with
4313 N County Rd W Odessa, TX 79764
New
For Sale
$2,772,880
Spacious office layout with reception, private offices, conference rooms, and an on-site 3-bedroom apartment.
Property Size12,604 SF
Price / SF$220
Days on Market6
Property Features for 4313 N County Rd W
General Information
- Standard status
- Active
- Size
- 12,604 SF
Building Details
- Year Built
- 2017
Listing Agency:
The Real Estate Ranch LLC
(432) 688-8200
Listed By:
Thomas Johnston ABR /CNHS
Source:
Billlanier
Added: Jul 20
Changed: Jul 21
Last Checked: Jul 24 at 2:39PM
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 The Real Estate Ranch LLC
Investment Insights
Based on property information with market context.
This office building offers a modern, spacious layout with a reception area, private offices, and conference rooms designed for both client-facing and internal work. In addition to the office space, the property includes an on-site 3-bedroom apartment with a full kitchen.
The site is served by a privately gated concrete parking lot with 15 covered parking spaces, including one covered RV hookup. Backup power is provided by a generator, and there is a large backroom suited for parties or events.
The site is served by a privately gated concrete parking lot with 15 covered parking spaces, including one covered RV hookup. Backup power is provided by a generator, and there is a large backroom suited for parties or events.
Key Highlights
- 12,604 SF office building built in 2017
- Office layout includes reception area, private offices, and conference rooms
- On‑site 3‑bedroom apartment with a full kitchen
Financial Insights For Office B
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 | $264.7k | $21.00 |
| − Vacancy | −$41.0k | −$3.26 |
| EGI | $223.7k | $17.75 |
| − OpEx | −$55.9k | −$4.44 |
| NOI | $167.7k | $13.31 |
12,604 SF · lease $21.00/SF/yr · vacancy 15.50% · expense 25.00%
Alternative Uses
Best Use
Office B
$2.40M
$2.10M – $2.80M
NOI $167,743 @ 7.0% cap · market cap 6.05%
Second Best
Mixed Use
$2.27M
$1.99M – $2.65M
NOI $159,141 @ 7.0% cap · market cap 5.74%
Theoretical Best
Flex RnD
$18.32M
$16.03M – $21.38M
NOI $1,282,637 @ 7.0% cap · market cap 46.26%
Zoning and permitted uses should be independently verified with local authorities.
Property Analytics
Location Intelligence
Current Use by Public Records
Office buildings
FAQs
What type of property is this?
Office building - Spacious office layout with reception, private offices, conference rooms, and an on-site 3-bedroom apartment.
Where is this office building located?
The property is located at 4313 N County Rd W Odessa, TX.
What is the asking price?
The asking price for this property is $2,772,880.
What are key features of this property?
This property features: 12,604 SF office building built in 2017; Office layout includes reception area, private offices, and conference rooms; On‑site 3‑bedroom apartment with a full kitchen
