Add Listing
    For Sale
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    Back to Search
    Light Industrial Condo For Sale Title is generated by Realmo AI

    5225 Pentecost Dr, Modesto, CA 95356

    View on Map
    Claim this Listing
    For Sale
    Contact for pricing

    1550 SF light industrial condo suitable for various businesses.

    Type:Industrial
    Property size:
    1,550 SF
    Price / SF:
    $209/SF
    Added:
    Mar 22, 2024
    Days on Market:
    803
    Last Refresh:
    May 12 at 9:18 pm

    Property Features for 5225 Pentecost Dr

    General Information

    Standard status
    Active
    Size
    1,550 SF
    Property subtype
    Industrial

    We can help!

    Listing Contact
    Brian Dole

    Listing agent Brian Dole License #01921595

    Listing office Brian Dole Realty

    Listing date Mar 22, 2024

    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 Brian Dole Realty

    HighLights

    • Front unit with maximum road visibility.
    • Suitable for various uses: mechanics, paint booths, hobby storage, small business.
    • Includes a private bathroom and office.
    • HOA covers roof, water, garbage, common area, parking, exterior lighting, and management.
    • 1550 square feet of space.
    • Light industrial condo with 30 units in the building.

    Overview

    Located at 5225 Pentecost Dr Unit 1, this 1550 square foot light industrial condo is suitable for small mechanics, paint booths, hobby storage, or other small businesses. The building comprises 30 units accommodating a variety of uses. The unit features a private bathroom and an office at the front. As the front unit facing the road, it offers enhanced visibility. The HOA fee is $199.16 per month, covering roof maintenance, water, garbage disposal, common area upkeep, parking, exterior lighting, and management fees.

    Local Financial Insights For Flex RnD

    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 $33.5k $21.60
    − Vacancy −$2.2k −$1.40
    EGI $31.3k $20.20
    − OpEx −$11.0k −$7.07
    NOI $20.3k $13.13
    1,550 SF · lease $21.60/SF/yr · vacancy 6.50% · expense 35.00%

    Alternative Uses

    Best Use
    Flex RnD
    $290.7K
    $254.3K – $339.1K (±1% cap)
    NOI $20,347 @ 7.0% cap · market cap 6.26%
    Second Best
    Industrial
    $210.9K
    $184.6K – $246.1K (±1% cap)
    NOI $14,765 @ 7.0% cap · market cap 4.54%
    Theoretical Best
    Office A
    $520.8K
    $455.7K – $607.6K (±1% cap)
    NOI $36,456 @ 7.0% cap · market cap 11.22%
    Zoning and permitted uses should be independently verified with local authorities.
    Property Profile Location Intelligence

    Current Use by Public Records

    Kiwi's Classics Auto Repair Shop Aflac Insurance Agency - Aflac Insuranc : Henry ... Insurance Agency Ultimate Athlete Jiu-Jitsu Training Center K&M Driveline Service Auto Repair Shop

    Suggested Use

    Restaurant Law Firm Spa & Massage Center Dental Office Building Supply Hair Salon Big Box & Wholesale Store Real Estate Agency Nail Salon Pharmacy

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

    Location Insight

    • Map
    • Local Demand
    City
    Modesto
    County
    Stanislaus
    State
    California
    Longitude
    -121.0036345
    Latitude
    37.7152303

    Nearby Similar for Sale

    • $769,000
      810 SF

      Modesto Multifamily Investment Opportunity

      Four units, updated interiors, tenant-occupied, convenient location.
      2212 Palisade, Modesto, CA 95350
      View Details
    • $590,000
      2,304 SF

      Modesto Triplex Investment Opportunity

      Triplex in Modesto with tenant-occupied units and assigned parking.
      2508 Haddon Avenue, Modesto, CA 95354
      View Details
    • $475,000
      1,794 SF

      Modesto Duplex with Garage

      Tenant-occupied duplex in Modesto, each unit with attached garage.
      2500 Haddon Avenue, Modesto, CA 95354
      View Details
    • $3,324,003
      4,214 SF

      New Medical Office in Modesto

      Newly constructed medical office building near Kaiser Permanente's Modesto campus.
      3001 Healthcare Way, Modesto, CA 95356
      View Details
    • $819,000
      10,500 SF

      Retail Property in High Traffic Area

      Retail property with high traffic and fully occupied by happy tenants.
      1324 N Carpenter, Modesto, CA 95351
      View Details
    • $1,900,000
      3,000 SF

      High Traffic Convenience Store

      Convenience store with high foot traffic for sale.
      3225 Mchenry Ave, Modesto, CA 95350
      View Details
    • $769,000

      Modesto Quadplex Investment Opportunity

      Four-unit property in Whispering Woods, Modesto, offering immediate income.
      2212 Palisade, Modesto, CA 95350
      View Details
    • $1,500,000
      1,460 SF

      Triplex on Large Lot

      Triplex on nearly 5 acres with development potential.
      124/130/136 Yosemite Meadows Dr, Modesto, CA 95357
      View Details
    • $499,999

      Established Restaurant in Modesto

      Turnkey restaurant opportunity near downtown Modesto with ample parking.
      Maze, Modesto, CA 95351
      View Details
    • $590,000
      765 SF

      Modesto Triplex Investment Opportunity

      Triplex in Modesto with tenant occupied units and parking.
      2508 Haddon Ave., Modesto, CA 95354-3139
      View Details
    • $830,000
      5,250 SF

      Historic Industrial Building in Modesto

      Vintage industrial landmark with endless possibilities in downtown Modesto.
      G Street, Modesto, CA 95354
      View Details
    • $830,000

      Commercial Building in Modesto, CA

      Commercial building for sale located in Modesto, California.
      1106 G Street, Modesto, CA 95354
      View Details

    FAQs

    What type of property is this?
    Flex space - 1550 SF light industrial condo suitable for various businesses.
    Where is this flex space located?
    The property is located at 5225 Pentecost Dr Modesto, CA.
    What is the asking price?
    The asking price for this property is $325,000.
    What are key features of this property?
    This property features: Front unit with maximum road visibility.; Suitable for various uses: mechanics, paint booths, hobby storage, small business.; Includes a private bathroom and office.
    We can help!
    Contact for Pricing
    Please call us for current price
    and status of this listing
    Brian Dole
    Real Estate License ID: 01921595
    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
    5225 Pentecost Dr, Modesto, CA 95356
    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!