Add Listing
    Property Lookup
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    2304 77 Sunshine Strip Harlingen, TX 78550

    Property Lookup

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

    2304 77 Sunshine Strip Harlingen, TX 78550

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

    Current Use by Public Records

    • Scooter's Coffee / Cafe & Coffee Shop

    Property Details for 2304 77 Sunshine Strip

    Year built
    2024
    Lot size
    0.89 lot acres
    Property size
    660 SF
    Property type
    Retail properties & Spaces
    Property subtype
    Grocery and convenience stores

    Description

    This exceptional investment opportunity presents a brand-new, 1-unit, 660-square-foot Scooter's Coffee located at 2304 S 77 Sunshine Strip, Harlingen, TX 78550, within the Brownsville-McAllen MSA. The property sits on a 0.89-acre lot and boasts a 20-year absolute triple-net (NNN) lease with a franchisee tenant, ensuring minimal landlord responsibilities. Built and renovated in 2024, this single-story building enjoys 100% occupancy and a current NOI of $156,000, representing a 6.50% cap rate on the $2,400,000 asking price ($3,636.36/sq ft). The lease includes a 7.5% rent increase every five years and four (4) five (5) year options. This top-performing Scooter's Coffee location benefits from high traffic counts (approximately 33,000+ vehicles per day at a nearby intersection) and a strategic location near other national retailers in a rapidly growing market. The Harlingen and McAllen metro area exhibits an average annual growth rate exceeding 2%. This investment offers strong lease fundamentals, promising profitability, and a hedge against inflation due to the NNN lease structure. The franchisee's commitment to open twelve units in the Texas market further strengthens this opportunity.

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

    • CAP approach

    • Comparable approach

    • Alternative Use

    Location Insight

    • Map
    • Local Demand
    City
    Harlingen
    County
    Cameron
    State
    Texas
    Longitude
    -97.672
    Latitude
    26.1709

    Comparable in this City

    • Value Estimation by Request
      23,140 SF

      1306 Ed Carey Dr

      Restaurants • 23,140 SF
      1306 Ed Carey Dr, Harlingen, TX 78550
      View Details
    • Value Estimation by Request

      1926 Sunshine Strip

      Restaurants
      1926 Sunshine Strip, Harlingen, TX 78550
      View Details
    • Value Estimation by Request
      2,163 SF

      218 Jackson Ave

      Individual retail properties • 2,163 SF
      218 Jackson Ave, Harlingen, TX 78550
      View Details
    • Value Estimation by Request
      43,647 SF

      406 Commerce St

      Individual retail properties • 43,647 SF
      406 Commerce St, Harlingen, TX 78550
      View Details
    • Value Estimation by Request
      43,647 SF

      406 Commerce St

      Individual retail properties • 43,647 SF
      406 Commerce St, Harlingen, TX 78550
      View Details
    • Value Estimation by Request

      1,250 SF Retail Space | Crosswind Landing

      4,250 SF retail plaza
      Farm to Market Road 508 | Harlingen, TX 78550, Harlingen, TX 78550
      View Details

    Similar Nearby for Sale

    • $200,000
      4,900 SF

      Established Restaurant Business For Sale

      Long-established Japanese Teppanyaki restaurant business available, fully equipped.
      901 N Ed Carey Dr, Harlingen, TX 78550
      View Details
    • Contact for pricing
      3,460 SF

      Remodeled Commercial Building For Sale

      Remodeled commercial building with light industry and general retail zoning.
      1926 N 77 Sunshine Strip, Harlingen, TX 78550
      View Details
    • Contact for pricing
      0.80 Acres

      The Reese: Harlingen Mixed-Use Office

      Downtown Harlingen, TX: Class A, 100% Occupied
      202 1St St, Harlingen, TX 78550
      View Details
    • Contact for pricing
      1,600 SF

      Harlingen Retail Property For Sale

      Retail property with drive-through, great visibility, and strong demographics.
      810 Morgan Blvd, Harlingen, TX 78550
      View Details
    • $329,900

      Harlingen Commercial Pad Site For Sale

      Prime commercial land with high visibility and income potential.
      1310 Morgan Blvd, Harlingen, TX 78550
      View Details
    • Contact for pricing
      16,201 SF

      Established Meat Market Opportunity

      Real estate suitable for a turnkey operation or redevelopment.
      1221 N 7Th St, Harlingen, TX 78550
      View Details

    Similar Nearby for Lease

    • Contact for pricing
      4,000 SF

      Versatile Commercial Space Available

      Spacious commercial lease in a prime location.
      204 Jackson Ave, Harlingen, TX 78550
      View Details
    • $11 SF/Yr
      2,800 SF

      Harlingen Flex Space: Prime Location

      Versatile Commercial Space, Ample Parking
      211 Jefferson Ave, Harlingen, TX 78550
      View Details
    • Contact for pricing
      4,294 SF

      Harlingen Commercial Property For Rent

      Commercial property in high-traffic area, ideal for retail or office.
      4319 Expy, Harlingen, TX 78550
      View Details
    • Contact for pricing
      2,045 SF

      Renovated Retail Space Available

      Newly renovated retail space in high-traffic location for lease.
      410 N Ed Carey Dr, Harlingen, TX 78550
      View Details
    • $22 SF/Yr
      8,056 SF

      Freestanding Retail Building For Lease

      8,056 SF freestanding retail building with highway visibility.
      1106 Expressway 83 S, Harlingen, TX 78550
      View Details
    • Contact for pricing
      1,400 SF

      Harlingen Commercial Space Available

      Various suites available for medical, sales, retail, or office.
      1514 Sf, Harlingen, TX 78550
      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.
    2304 77 Sunshine Strip
    Harlingen, TX 78550
    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!