Add Listing
    For Sale
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    Back to Search
    Former Daycare Ready for New Title is generated by Realmo AI

    7550 Shady Grove Rd, North Richland Hills, TX 76182

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

    Versatile property suitable for daycare, office, medical, or residential use.

    Type:Office, Hospitality
    Property size:
    12,640 SF
    Price / SF:
    $253/SF
    Added:
    Aug 23, 2024
    Days on Market:
    640
    Last Refresh:
    Mar 17 at 1:26 pm

    Property Features for 7550 Shady Grove Rd

    General Information

    Standard status
    Active
    Size
    12,640 SF
    Property subtype
    Office, Hospitality

    Building Details

    Year Built
    2001

    We can help!

    Listing Contact
    Sandeep Srivastava
    Sandeep Srivastava

    Listing agent Sandeep Srivastava License #9015411

    Listing office Sunshine Realtors

    Listing date Aug 23, 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 Sunshine Realtors

    HighLights

    • Fully equipped for immediate operation as a daycare/Montessori school, including furniture, buses, and playground equipment.
    • Suitable for conversion to office or medical offices.
    • Located in a desirable residential neighborhood.
    • Features well‑equipped playgrounds and a swimming pool.
    • Potential for conversion to a residence (subject to city approval).
    • Sellers are open to lease options.

    Overview

    This 12,640-square-foot property, previously operated as a daycare until April 2024, is located in a residential neighborhood. The property contains furniture, buses, and other items that may be suitable for operating a daycare or Montessori school. It features equipped playgrounds and a swimming pool. The property may also be suitable for use as office or medical offices. The sellers are open to lease options. Potential buyers may also consider converting the property into a residence, subject to city regulations.

    Financial Insights

    Value Estimation Calculated for Office B

    Conservative
    $2.43M
    NOI $218,419 @ 9.00% cap · cautious / downside scenario
    Moderate
    $3.12M
    NOI $218,419 @ 7.00% cap · market / base-case scenario
    Aggressive
    $4.37M
    NOI $218,419 @ 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 Office B

    Component $ $/SF
    Gross rent $388.3k $30.72
    − Vacancy −$97.1k −$7.68
    EGI $291.2k $23.04
    − OpEx −$72.8k −$5.76
    NOI $218.4k $17.28
    12,640 SF · lease $30.72/SF/yr · vacancy 25.00% · expense 25.00%

    Alternative Use Scenarios

    Best Use
    Office B
    $3.12M
    $2.73M – $3.64M (±1% cap)
    NOI $218,419 @ 7.0% cap · market cap 6.83%
    Second Best
    Healthcare Medical
    $3.09M
    $2.71M – $3.61M (±1% cap)
    NOI $216,599 @ 7.0% cap · market cap 6.77%
    Theoretical Best
    Office A
    $4.45M
    $3.89M – $5.19M (±1% cap)
    NOI $311,247 @ 7.0% cap · market cap 9.73%
    Zoning and permitted uses should be independently verified with local authorities.
    Property Profile Location Intelligence

    Current Use by Public Records

    Day care centers

    Suggested Use

    Real Estate Agency Law Firm Restaurant Spa & Massage Center Dental Office Hair Salon Nail Salon Building Supply Gym & Fitness Center Daycare Center

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

    Similar Places Nearby

    • Clayton Child Care Inc — 1400 Keller Smithfield Rd S, Keller, TX 76248
    • North Richland Hills Montessori — 8725 N Tarrant Pkwy, North Richland Hills, TX 76182

    Location Insight

    • Map
    • Local Demand
    City
    North Richland Hills
    County
    Tarrant
    State
    Texas
    Longitude
    -97.2122122
    Latitude
    32.9069619

    Nearby Similar for Sale

    • $899,000

      North Richland Hills Office Suites

      Two well-maintained office suites suitable for medical or office use.
      6340 Davis Boulevard, North Richland Hills, TX 76180
      View Details
    • $950,000

      Versatile Commercial Property in Richland Hills

      Two-building commercial property in a high-visibility location, ideal for investors.
      6716 Smithfield Road, North Richland Hills, TX 76182
      View Details
    • $599,950
      1,532 SF

      Restaurant with Drive-Thru For Sale

      Freestanding restaurant with drive-thru on a prominent corner lot.
      8721 Boulevard 26, North Richland Hills, TX 76180
      View Details
    • $375,000

      Charming Duplex in North Richland

      Well-maintained duplex with spacious living areas and convenient location.
      7316 Davis Boulevard, North Richland Hills, TX 76182
      View Details
    • $270,000
      1,164 SF

      North Richland Hills Duplex Investment

      Well-kept duplex with lease in place, great investment opportunity.
      6913 Sierra Drive, North Richland Hills, TX 76180
      View Details
    • $950,000
      5,034 SF

      Versatile Commercial Property in North Richland

      Two buildings totaling 5034 SF in high-visibility North Richland
      6716 Smithfield Road, North Richland Hills, TX 76182
      View Details
    • $655,000

      North Richland Hills Triplex

      Triplex with private garages near DFW Airport.
      5016 Winder Court, North Richland Hills, TX 76180
      View Details
    • $795,000
      3,021 SF

      North Richland Hills Retail Building

      3,021 SF building in a high-traffic North Richland Hills location.
      753 Mid Cities Boulevard, North Richland Hills, TX 76180
      View Details
    • $795,000
      3,021 SF

      North Richland Hills Retail/Office Building

      3,021 SF building in a high-traffic retail and business area.
      753 Mid Cities Boulevard, North Richland Hills, TX 76180
      View Details
    • $295,000

      North Richland Hills Income Duplex

      Income-producing duplex with long-term tenants in North Richland Hills.
      7508 / 7510 Hanover Lane, North Richland Hills, TX 76180
      View Details
    • $1,200,000
      4,173 SF

      Medical/Professional Office Space For Sale

      High-end, walk-in ready office space in Royal Crest Office Park.
      7720 Rufe Snow, Building 5 | North Richland Hills, TX 76148
      View Details
    • $950,000
      4,392 SF

      North Richland Hills Childcare Building

      4,392 SF childcare building with playground, near new theme park.
      6808 Chapman Drive, North Richland Hills, TX 76182
      View Details

    FAQs

    What type of property is this?
    Day care center - Versatile property suitable for daycare, office, medical, or residential use.
    Where is this day care center located?
    The property is located at 7550 Shady Grove Rd North Richland Hills, TX.
    What is the asking price?
    The asking price for this property is $3,200,000.
    What are key features of this property?
    This property features: Fully equipped for immediate operation as a daycare/Montessori school, including furniture, buses, and playground equipment.; Suitable for conversion to office or medical offices.; Located in a desirable residential neighborhood.
    We can help!
    Contact for Pricing
    Please call us for current price
    and status of this listing Sandeep Srivastava
    Sandeep Srivastava
    Real Estate License ID: 9015411
    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
    7550 Shady Grove Rd, North Richland Hills, TX 76182
    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!