Add Listing
    Property Lookup
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    900 Heritage Pass Davenport, FL 33896

    Property Lookup

    Back to Search
    The Largest CRE Database in the US with Over 1 Million Listings
    Property profile & analytics

    900 Heritage Pass Davenport, FL 33896

    View on Map
    • Retail properties & Spaces
    • 1.11 lot acres
    Off-Market
    Value Estimations
    Cap Rate Potential
    Location Intelligence

    Current Use by Public Records

    • Retail properties & Spaces

    Property Details for 900 Heritage Pass

    Year built
    2024
    Lot size
    1.11 lot acres
    Property type
    Retail properties & Spaces
    Property subtype
    Restaurants

    Description

    This exceptional investment opportunity presents a 4,964 square foot, 100% occupied Outback Steakhouse located at 900 Heritage Pass, Davenport, FL 33896. The property sits on a 1.11-acre lot with 186 parking spaces and benefits from a 15-year absolute NNN ground lease commencing October 1, 2024, and expiring October 1, 2039. The lease includes four 5-year renewal options and features a 10% rent increase every five years. The current asking price is $3,900,000, representing a 5.00% cap rate and a net operating income (NOI) of $195,000. This new 2024 construction boasts high-quality materials and finishes. The property enjoys a prime location directly off I-4, providing excellent visibility and accessibility. It's part of a larger development including other restaurants and retail, creating synergistic tenant relationships. The site benefits from its proximity to the newly constructed Legacy Union Square Apartments, providing a substantial resident base. Furthermore, the area shows significant growth potential, supported by numerous nearby residential developments adding thousands of homes and apartments, and a high average household income of $100,284 within a 5-mile radius. Davenport's population is experiencing rapid growth, currently at a rate of 13.15% annually. Two high-performing Publix shopping centers are within 1.5 miles. This offering presents a compelling combination of strong tenant, favorable lease terms, and significant growth potential in a high-demand location.

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

    • CAP approach

    • Comparable approach

    • Alternative Use

    Location Insight

    • Map
    • Local Demand
    City
    Davenport
    County
    Polk
    State
    Florida
    Longitude
    -81.6061
    Latitude
    28.2586

    Comparable in this City

    • Value Estimation by Request
      37,500 SF

      Old Lake Wilson Rd

      Medical Office Space • 37,500 SF
      0 Old Lake Wilson Rd, Davenport, FL 33896
      View Details
    • Value Estimation by Request
      7,453 SF

      6305 Hwy 17-92

      Automotive properties • 7,453 SF
      6305 Hwy 17-92, Davenport, FL 33896
      View Details
    • Value Estimation by Request
      62,714 SF

      8281-8311 Championsgate Blvd

      Retail properties & Spaces • 62,714 SF
      8281-8311 Championsgate Blvd, Kissimmee, FL 33896
      View Details
    • Value Estimation
      $4,170,000
      5,908 SF

      8095 Osceola Polk Line Rd

      RESTAURANT • 5,908 SF
      8095 Osceola Polk Line Rd, Davenport, FL 33896-9102
      View Details
    • Value Estimation
      $1,635,000
      4,563 SF

      8184 Laura Ln

      RESTAURANT • 4,563 SF
      8184 Laura Ln, Davenport, FL 33896-7600
      View Details
    • Value Estimation
      $850,000
      11,349 SF

      111 Dunson Ln

      RESTAURANT • 11,349 SF
      111 Dunson Ln, Davenport, FL 33896-8315
      View Details

    Similar Nearby for Sale

    • $1,995,000
      2.00 Acres

      Prime Commercial Land Opportunity

      2-acre commercial land with high-demand uses in rapidly evolving corridor.
      6043 S Orange Blossom Trl, Davenport, FL 33896
      View Details
    • Contact for pricing
      4,925 SF

      Panera Bread Investment Opportunity

      Panera Bread in Davenport, FL with Absolute NNN Lease.
      8190 Laura Ln, Davenport, FL 33896
      View Details
    • $4,750,000
      5,436 SF

      ChampionsGate Car Wash Opportunity

      Car wash facility with cafe and coffee shop on 0.98 acres.
      1581 Berwick Dr, Championsgate, FL 33896
      View Details
    • Contact for pricing
      4,622 SF

      NNN Leased Red Robin Property

      Long-term NNN leased Red Robin in high-traffic Davenport, Florida.
      8184 Laura Ln, Davenport, FL 33896
      View Details
    • $1,995,000
      2.00 Acres

      Prime Commercial Land Opportunity

      2-acre commercial land on Orange Blossom Trail, Davenport, FL.
      6043 S Orange Blossom Trl, Davenport, FL 33896
      View Details

    Similar Nearby for Lease

    • Contact for pricing
      1,400 SF

      New Retail Space in Davenport

      Retail space for lease in a high-traffic Davenport location.
      6035-6067 Us Highway 17 92 N, Davenport, FL 33896
      View Details
    • Contact for pricing
      1,280 SF

      Retail Space Near Reunion Resort

      Retail space for lease near theme parks and golf resort.
      7700 Lake Wilson Rd, Davenport, FL 33896
      View Details
    • Contact for pricing
      1,400 SF

      Retail Space Near Golf Community

      Retail space available near Providence Golf & Country Club.
      6075-6107 Us Highway 17 92 N, Davenport, FL 33896
      View Details
    • Contact for pricing
      2,512 SF

      ChampionsGate Class A Office Space

      Class A office space in ChampionsGate development, near Omni Resort.
      8390 Champions Gate Blvd, Championsgate, FL 33896
      View Details
    • Contact for pricing

      Prime Land Near ChampionsGate Resort

      1.88 AC parcel near Publix, I-4, and ChampionsGate.
      Osceola Polk Line Rd, Davenport, FL 33896
      View Details
    • Contact for pricing
      2,512 SF

      Class A Office in ChampionsGate

      44,812± RSF office building near Omni Resort and I-4.
      8390 Champions Gate Blvd, Championsgate, FL 33896
      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.
    900 Heritage Pass
    Davenport, FL 33896
    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.
    Sign Up Successful!
    You now have access to more from Realmo!