Sign Up Successful!
You now have access to more from Realmo!
Property Lookup
    Property Lookup
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    AI Search
    Back to Search
    Property profile & analytics

    12821 Houston Rosslyn Rd, Unit 75 Houston, TX 77086-3161

    • Warehouses
    • 7,860 SF
    • 0.57 lot acres
    OFF-MARKET
    Value Estimations
    $225,000
    Show details
    Cap Rate Potential
    Location Intelligence
    Property ID
    US82-2874400
    The Realmo ID is a unique identifier assigned to every property, incorporating country codes and precise geo-coordinates for 300x300-foot land blocks. It enables standardized data collection and seamless integration of disparate sources such as ownership, tax, title data and physical specifications. By aggregating current and historical records, the Realmo ID powers advanced analytics and delivers deep, verifiable insights for real estate professionals.

    Current Use by Public Records

    • Storage Inn / Self-Storage Facility

    Property Details for 12821 Houston Rosslyn Rd

    Year built
    1978
    Construction
    CONCRETE BLOCKS
    Lot size
    0.57 lot acres
    Property size
    7,860 SF
    Property type
    Warehouses
    Property subtype
    Self storage facilities
    APN
    1128510000001
    APU
    1128510000001

    Description

    This exceptional self-storage facility, Storage Inn, presents a compelling investment opportunity in Houston, Texas. Priced at $725,000, this property boasts 13,112 square feet across two buildings on a 0.57-acre lot. The facility comprises 140 units, currently exhibiting 75% unit occupancy and 67% economic occupancy, generating a current NOI of $29,614 and a pro-forma NOI of $62,372. Built in 1978, the property features concrete drives, gated keypad access, exterior lighting, perimeter fencing, and security features. The average unit size is 96 square feet, and the asking price equates to $55 per square foot. The property's strategic location in Northwest Houston, near major retailers like Chick-fil-A, McDonald's, and Starbucks, benefits from a strong demographic profile, with 322,525 people residing within a 5-mile radius and an average household income of $80,040. Its proximity to George Bush Intercontinental Airport (15.9 miles) and downtown Houston (17.3 miles) further enhances its appeal. The property includes 3 open parking spaces and the APN is 1128510000001. This well-positioned asset offers significant potential for increased profitability and strong returns. The address is 12821 N Houston Rosslyn Rd, Houston, TX 77086.

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

      Method
      Estimation
      ML approach
      $225,000

    • Comparable approach

      Method
      Estimation
      AI Estimate
      $216,000
      Market price range: $216k - $644k

    Get a detailed, property-specific valuation — fast and free

    Location Insight

    • Map
    • Local Demand
    City
    Houston
    County
    Harris
    State
    Texas
    Longitude
    -95.4957
    Latitude
    29.919
    CBSA code
    26420
    CBSA name
    HOUSTON-SUGAR LAND-BAYTOWN, TX METROPOLITAN STATISTICAL AREA

    Property Tax & Assessments

    Tax date
    Tax Amount
    Assessed Land Value
    Assessed Improvement Value
    Total Assessed Value
    Applied Tax Rate
    Land Market Value
    Improvement Market Value
    Total Market Value
    2020
    $8,116
    $99,980
    $455,724
    $555,704
    -
    $99,980
    $455,724
    $555,704

    Comparable in this City

    • Value Estimation
      $520,000
      1,228 SF

      14318 State Hwy 249

      MINI-WAREHOUSE, STORAGE • 1,228 SF
      14318 State Hwy 249, Houston, TX 77086-4202
      View Details
    • Value Estimation
      $355,000
      14,255 SF

      11901 State Hwy 249th, Unit 234

      MINI-WAREHOUSE, STORAGE • 14,255 SF
      11901 State Hwy 249th, Houston, TX 77086-3501
      View Details
    • Value Estimation by Request
      1.30 Acres

      5721 Spindle Dr

      Self storage facilities • 56,628 SF
      5721 Spindle Dr, Houston, TX 77086
      View Details
    • Value Estimation by Request
      9,300 SF

      14451 State Hwy 249

      MINI-WAREHOUSE, STORAGE • 9,300 SF
      14451 State Hwy 249, Houston, TX 77086-4213
      View Details
    • Value Estimation by Request
      20,700 SF

      7310 West Rd

      Distribution properties • 20,700 SF
      7310 West Rd, Houston, TX 77086
      View Details
    • Value Estimation
      $90,000
      199,048 SF

      5250 Sam Houston W Pkwy

      WAREHOUSE, STORAGE • 199,048 SF
      5250 Sam Houston W Pkwy, Houston, TX 77086-1566
      View Details

    Similar Nearby for Sale

    • $1,200,000
      3,200 SF

      Houston Industrial Property: $1.2M

      3,200 SF Warehouse, High-Traffic Location
      11702 Zuinn St, Houston, TX 77086
      View Details
    • Contact for pricing
      284,960 SF

      Rosslyn Warehouse: Houston, TX

      Premier industrial warehouse, 284,960 SF.
      11891 Houston Rosslyn Rd, Houston, TX 77086
      View Details
    • Contact for pricing
      39,456 SF

      Houston Industrial Warehouse For Sale

      39,456 SF Warehouse, 2.86 Acres
      8615 Golden Spike Ln, Houston, TX 77086
      View Details
    • $750,000
      1.99 Acres

      Houston 1.99-Acre Development Site

      Prime Houston land: Mixed-use potential, vacant.
      6902 Breen Dr, Houston, TX 77086
      View Details
    • Contact for pricing
      1.06 Acres

      Prime 1-Acre Commercial Land Houston

      Hard corner lot, high traffic, excellent access.
      TX-249 & Upland Willow Dr, Houston, TX 77086
      View Details
    • $999,999

      Unrestricted Lot for Development

      One-acre lot suitable for commercial or residential development.
      11727 State Highway 249, Houston, TX 77086
      View Details

    Similar Nearby for Lease

    • Contact for pricing
      88,940 SF

      Houston Industrial Park: Crane-Served Warehouse

      Six buildings, 88,940 SF, 4.28 acres. Ideal for multiple tenants.
      11601 Galayda St - 11611, Houston, TX 77086
      View Details
    • Contact for pricing
      284,960 SF

      Houston Warehouse: 284,960 SF

      Massive Houston warehouse, ready for occupancy.
      11891 Houston Rosslyn Rd, Houston, TX 77086
      View Details
    • Contact for pricing
      39,456 SF

      Houston Industrial Manufacturing Space

      39,456 SF Warehouse - For Lease
      8615 Golden Spike Ln, Houston, TX 77086
      View Details
    • $11 SF/Yr
      20,294 SF

      Houston Flex Space Near Beltway 8

      Multiple Suites, Prime NW Houston Location
      15825 Tx-249, Houston, TX 77086
      View Details
    • Contact for pricing
      47,312 SF

      Northwest Houston Manufacturing Facility

      47,312 SF manufacturing facility available for lease in Northwest Houston.
      12228 N Houston Rosslyn Rd, Houston, TX 77086
      View Details
    • Contact for pricing
      30,848 SF

      Houston Warehouse Space for Lease

      30,848 SF warehouse space available in NW Houston.
      10803 Vinecrest Dr, Houston, TX 77086
      View Details
    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.
    12821 Houston Rosslyn Rd, Unit 75
    Houston, TX 77086-3161
    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

    Google sign-in failed. Please try again or use another login method.
    Create New Password
    • At least 8 characters
    • Contains both letters and numbers
    • Contains uppercase and lowercase letters
    • At most 32 characters
    • Password required
    • Password reset link has expired. Please request a new one.