Add Listing
    Property Lookup
    • For Sale
    • For Lease
    • Sold
    • Property Lookup
    • Brokers
    106 Melody Ln Wills Point, TX 75169

    Property Lookup

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

    106 Melody Ln Wills Point, TX 75169

    View on Map
    • Apartment buildings
    Off-Market
    Value Estimations
    Cap Rate Potential
    Location Intelligence

    Current Use by Public Records

    • Eastgate Apartments / Apartment Building

    Property Details for 106 Melody Ln

    Year built
    1976
    Property type
    Apartment buildings

    Description

    This exceptional 16-unit apartment building, located at 106 Melody Ln, Wills Point, TX 75169, presents a compelling value-add opportunity. Constructed in 1976 and boasting recent renovations, the property enjoys a 100% occupancy rate, demonstrating strong tenant demand and market resilience. The property's history showcases significant Effective Gross Income (EGI) growth, exceeding market averages, further highlighting its financial strength. This consistent performance underscores the ability to successfully implement rental rate increases. Situated in a thriving submarket within Van Zandt County, this investment benefits from a limited rental housing supply, creating a unique opportunity for investors seeking to capitalize on a supply-constrained market with positive economic indicators. The strong demographics of the area contribute to the property's sustained success and potential for future growth. This is an ideal investment for those seeking a stable, high-performing asset in a rapidly growing Texas town.

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

    • CAP approach

    • Comparable approach

    • Alternative Use

    Location Insight

    • Map
    • Local Demand
    City
    Wills Point
    County
    Van Zandt
    State
    Texas
    Longitude
    -95.99
    Latitude
    32.6981

    Comparable in this City

    • Value Estimation by Request
      14.93 Acres

      1101 Shadow Lakes Dr

      Land • 14.93 Acres
      1101 Shadow Lakes Dr, Wills Point, TX 75169
      View Details
    • Value Estimation by Request

      Wills Point, TX 75169

      COMMERCIAL (GENERAL)
      Wills Point, TX 75169
      View Details
    • Value Estimation by Request

      Wills Point, TX 75169

      COMMERCIAL (GENERAL)
      Wills Point, TX 75169
      View Details
    • Value Estimation by Request
      0.40 Acres

      Wills Point, TX 75169

      COMMERCIAL (GENERAL) • 0.40 Acres
      Wills Point, TX 75169
      View Details
    • Value Estimation by Request
      0.86 Acres

      I 20

      COMMERCIAL (GENERAL) • 0.86 Acres
      I 20, Wills Point, TX 75169
      View Details
    • Value Estimation by Request
      0.07 Acres

      Wills Point, TX 75169

      COMMERCIAL (GENERAL) • 0.07 Acres
      Wills Point, TX 75169
      View Details

    Similar Nearby for Sale

    • Contact for pricing

      Unrestricted Land Near Interstate 20

      14.93 acres of commercial land with I-20 frontage.
      1101 Shadow Lakes Dr, Wills Point, TX 75169
      View Details
    • $350,000
      6.92 Acres

      Texas Barndo Property with Acreage

      Two homes on 6.92 acres, perfect for multi-generational living.
      622 Vz County Road 3424, Wills Point, TX 75169
      View Details
    • $175,000
      4.98 Acres

      Wooded Land Near Lake Tawokoni

      Almost 5-acre wooded property near Lake Tawokoni and Canton.
      2805 Vz County Road 3507, Wills Point, TX 75169
      View Details
    • $1,999,999
      3,060 SF

      Downtown Wills Point Investment Opportunity

      Commercial office building with multi-year tenant lease in place.
      400 N 4Th St, Wills Point, TX 75169
      View Details
    • Contact for pricing
      0.16 Acres

      Residential Lot Ready for Development

      Residential lot for development, primary residence or weekend retreat opportunity.
      25 County Road 3706, Wills Point, TX 75169
      View Details
    • $35,000
      0.32 Acres

      Residential Lot in Wills Point

      0.32-acre residential lot in the heart of Wills Point, TX.
      Tbd Whipporwill Dr, Wills Point, TX 75169
      View Details

    Similar Nearby for Lease

    • $10,000 /Mo

      Commercial Land For Rent

      Commercial land available for rent, high visibility location.
      25699 Interstate 20, Wills Point, TX 75169
      View Details
    • $2,760 /Mo
      170,755 SF

      Highway 80 Retail/Office Space

      Prime commercial property on State Highway 80 with high visibility.
      21891 Us Highway 80, Wills Point, TX 75169
      View Details
    • Contact for pricing
      28,836 SF

      Highway Frontage Commercial Property

      High-visibility commercial property with direct highway frontage and flexible use.
      25699 Interstate 20, Wills Point, TX 75169
      View Details
    • $9,990 /Mo
      28,837 SF

      Highway Frontage Retail Opportunity

      High-visibility retail space with ample parking and flexible use.
      25699 Interstate 20, Wills Point, TX 75169
      View Details
    • $2,400 /Mo
      170,755 SF

      Highway 80 Retail Opportunity

      Prime commercial space on Highway 80, ideal for various businesses.
      21891 Us Highway 80, Wills Point, TX 75169
      View Details
    • Contact for pricing
      2,400 SF

      Highway Frontage Commercial Space

      Versatile commercial space with high visibility and ample parking.
      21891 Us Highway 80, Wills Point, TX 75169
      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.
    106 Melody Ln
    Wills Point, TX 75169
    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

    106 Melody Ln, Wills Point, TX, 75169

    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!