Add Listing
    For Sale
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    Back to Search
    Retail Property on Wornall Road Title is generated by Realmo AI

    8026 Wornall Rd, Kansas City, MO 64114

    View on Map
    Claim this Listing
    For Sale
    Contact for pricing

    Retail property with long-term tenant in high-traffic area.

    Type:Retail
    Property size:
    15,966 SF
    Price / SF:
    $150/SF
    Added:
    Oct 24, 2024
    Days on Market:
    587
    Last Refresh:
    May 13 at 8:20 pm

    Property Features for 8026 Wornall Rd

    General Information

    Standard status
    Active
    Size
    15,966 SF
    Property subtype
    Retail

    We can help!

    Listing Contact
    andy epstein

    Listing agent andy epstein License #1999023787

    Listing office AREA Real Estate Advisors

    Listing date Oct 24, 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 AREA Real Estate Advisors

    HighLights

    • 10+ Year Extended Tenant Term
    • Triple Net Lease
    • Boasting 15,966 SF of Leasable Space
    • 21‑Year Tenant Occupancy
    • High traffic location with 14,689 CPD on Wornall Rd
    • Situated in a densely populated area with a 5‑mile population of 234,280 people

    Overview

    This commercial property features 15,966 square feet of leasable space, including 11,580 square feet on the main floor and an additional 4,386 square feet in the basement, which is currently used for production. The property benefits from a long-term tenant with 21 years of occupancy and a new 10+ year extended term. A new roof was installed in 2011. The location on Wornall Road experiences a traffic volume of 14,689 cars per day. The surrounding area has a population of 234,280 people within a 5-mile radius. Nearby tenants include Price Chopper, Aldi, Chipotle, CVS, Walgreens, Sutherlands, Trader Joe’s, AMC, and Target.

    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 $224.2k $14.04
    − Vacancy −$9.6k −$0.60
    EGI $214.5k $13.44
    − OpEx −$64.4k −$4.03
    NOI $150.2k $9.41
    15,966 SF · lease $14.04/SF/yr · vacancy 4.30% · expense 30.00%

    Alternative Uses

    Best Use
    Retail
    $2.15M
    $1.88M – $2.50M (±1% cap)
    NOI $150,167 @ 7.0% cap · market cap 6.24%
    Second Best
    —
    —
    no second resolved use
    Theoretical Best
    Office A
    $3.80M
    $3.33M – $4.44M (±1% cap)
    NOI $266,206 @ 7.0% cap · market cap 11.07%
    Zoning and permitted uses should be independently verified with local authorities.
    Property Profile Location Intelligence

    Current Use by Public Records

    Red Racks DAV ... Discount Store Family Thrift Store Discount Store

    Suggested Use

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

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

    Location Insight

    • Map
    • Local Demand
    City
    Kansas City
    County
    Platte
    State
    Missouri
    Longitude
    -94.5950771
    Latitude
    38.9820981

    Nearby Similar for Sale

    • $595,000
      2,000 SF

      Commercial Property on Busy Intersection

      Commercial opportunity on 0.24 acres at a busy intersection.
      7101 Troost Avenue, Kansas City, MO 64131
      View Details
    • $1,250,000
      2,778 SF

      Blue Ridge Blvd Redevelopment Opportunity

      Portfolio of three properties on high-visibility Blue Ridge Blvd.
      11810 Blue Ridge Boulevard, Kansas City, MO 64134
      View Details
    • $695,000
      3,816 SF

      Industrial Building with Fenced Yard

      Move-in-ready warehouse/shop with outdoor storage in established industrial corridor.
      7900 E 17th Street, Kansas City, MO 64126
      View Details
    • $250,000
      6,000 SF

      Commercial Space in Kansas City

      Versatile commercial space with high visibility and ample parking.
      7947 PROSPECT Avenue, Kansas City, MO 64132
      View Details
    • $595,000
      2,600 SF

      Restored Multifamily in South Hyde Park

      Meticulously restored two-story complex in historic South Hyde Park.
      901 E 39th Street, Kansas City, MO 64109
      View Details
    • $459,999
      7,500 SF

      Versatile Commercial Property Near I-70

      Centrally located commercial property suitable for various business uses.
      3812 Bennington Avenue, Kansas City, MO 64129
      View Details
    • $200,000
      1,600 SF

      Freestanding Retail Opportunity in Kansas City

      Highly visible commercial building with flexible potential in established trade area.
      4200 E 35th Street, Kansas City, MO 64128
      View Details
    • $290,000

      Restaurant Opportunity in Kansas City

      Equipped restaurant and real estate for sale in Kansas City.
      6836 Prospect Avenue, Kansas City, MO 64132
      View Details
    • $650,000

      New-Construction 10-Unit Multifamily Asset

      Renovated 10-unit property with expansion potential in high-demand location.
      8705 E 63rd Trafficway, Kansas City, MO 64133
      View Details
    • $450,000

      Versatile Commercial Property in Kansas

      Well-maintained commercial property with flexible layout and excellent connectivity.
      7315 Sni A Bar Road, Kansas City, MO 64129
      View Details
    • $424,999
      3,012 SF

      Rehabbed Duplex Near Country Club Plaza

      Turnkey duplex near Plaza, Brookside, and UMKC.
      5025 Lydia Avenue, Kansas City, MO 64110
      View Details
    • $225,000
      3,094 SF

      Warehouse Lot with Brick Inventory

      26,470 SqFt lot with building and equipment included.
      410 N Olive Street N, Kansas City, MO 64120
      View Details

    FAQs

    What type of property is this?
    Retail space - Retail property with long-term tenant in high-traffic area.
    Where is this retail space located?
    The property is located at 8026 Wornall Rd Kansas City, MO.
    What is the asking price?
    The asking price for this property is $2,405,000.
    What are key features of this property?
    This property features: 10+ Year Extended Tenant Term; Triple Net Lease; Boasting 15,966 SF of Leasable Space
    We can help!
    Contact for Pricing
    Please call us for current price
    and status of this listing
    andy epstein
    Real Estate License ID: 1999023787
    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
    8026 Wornall Rd, Kansas City, MO 64114
    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!