4635 N Royal Atlanta Dr Tucker, GA 30084
Mixed-use building on a 3.1-acre corner lot.
Property Features for 4635 N Royal Atlanta Dr
General Information
- Standard status
- Active
- Size
- 12,225 SF
- Lot size
- 3.10 Acres
- Property subtype
- Office, Industrial
Listing office Keller Williams Lanier Partner (678) 984-6461
Listing date Oct 27, 2021
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 Keller Williams Lanier Partner
Investment Insights
Based on property information with market context.
Key Highlights
- Large Building: 12,225 sq ft brick building.
- Significant Land: 3.1 acre corner lot.
- Includes meeting rooms.
Local 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 | $291.8k | $23.87 |
| − Vacancy | −$73.5k | −$6.02 |
| EGI | $218.3k | $17.85 |
| − OpEx | −$54.6k | −$4.46 |
| NOI | $163.7k | $13.39 |
