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

    460 State Highway 114 Grapevine, TX 76051

    • Retail properties
    • 1.80 lot acres
    OFF-MARKET
    Value Estimations
    Cap Rate Potential
    Location Intelligence

    Current Use by Public Records

    • DFW Bathroom Remodeling / Bathroom Remodeler

    Property Details for 460 State Highway 114

    Year built
    2024
    Lot size
    1.80 lot acres
    Property type
    Retail properties

    Description

    This exceptional investment opportunity presents a brand-new, single-tenant Portillo's (NASDAQ: PTLO) restaurant in Grapevine, Texas. Boasting a 10.5-year absolute NNN ground lease with zero landlord responsibilities, this property offers a management-free investment in a state with no state income tax. The 6,250 square foot building, constructed in 2024, sits on a 1.8-acre lot and is one of Portillo's innovative "Restaurant of the Future" designs. Portillo's, renowned for its Chicago-style menu, achieved a remarkable $9.1 million AUV in 2023, ranking highest among quick-service and fast-casual chains. The property enjoys a prime location on Hwy 114, a major thoroughfare with over 205,000 vehicles daily, benefiting from strong tenant synergy with nearby national retailers like Target, Walmart, and Sam's Club. Its proximity to DFW Airport, Gaylord Texan, and numerous hotels ensures high traffic and visibility. The affluent demographic within a 5-mile radius, boasting over 125,744 residents with average household incomes exceeding $162,000, further enhances the investment's potential. The lease includes four 5-year options with 10% rent bumps every five years, starting January 6th, 2025, and expiring July 31st, 2035. The current NOI is $325,000, representing a 4.80% cap rate on the $6,770,000 asking price. This is a truly exceptional opportunity to acquire a high-performing asset in a thriving market.

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

    • CAP approach

    • Comparable approach

    • Alternative Use

    Location Insight

    • Map
    • Local Demand
    City
    Grapevine
    County
    Tarrant
    State
    Texas
    Longitude
    -97.0805
    Latitude
    32.9252

    Comparable in this City

    • Value Estimation by Request
      278,349 SF

      and William D Tate Wood Ave

      Restaurants • 278,349 SF
      and William D Tate Wood Ave, Grapevine, TX 76051
      View Details
    • Value Estimation by Request
      66,356 SF

      1701 Cross Roads Dr

      Restaurants • 66,356 SF
      1701 Cross Roads Dr, Grapevine, TX 76051
      View Details
    • Value Estimation by Request
      1.23 Acres

      3200 Grapevine Mills Pkwy

      Restaurants • 1.23 Acres
      3200 Grapevine Mills Pkwy, Grapevine, TX 76051
      View Details
    • Value Estimation by Request
      14,713 SF

      2505 Grapevine Mills Cir

      Restaurants • 14,713 SF
      2505 Grapevine Mills Cir, Grapevine, TX 76051
      View Details
    • Value Estimation by Request
      6.39 Acres

      and William D Tate Wood Ave

      Restaurants • 278,349 SF
      and William D Tate Wood Ave, Grapevine, TX 76051
      View Details
    • Value Estimation by Request
      10,204 SF

      2605 Grapevine Mills Cir

      Restaurants • 10,204 SF
      2605 Grapevine Mills Cir, Grapevine, TX 76051
      View Details

    Similar Nearby for Sale

    • $5,240,000
      7,330 SF

      Grapevine Restaurant - NNN Lease

      High-Income Area, Long-Term Lease, Strong NOI
      1295 Main St, Grapevine, TX 76051
      View Details
    • $1,592,544
      66,356 SF

      Crossroads Drive Restaurant Redevelopment

      Prime Grapevine Restaurant Site - 66,356 SF
      1701 Cross Roads Dr, Grapevine, TX 76051
      View Details
    • $4,000,000
      14,713 SF

      Grapevine Mills Restaurant - For Sale

      Prime Restaurant Space, 14,713 SF, Vacant
      2505 Grapevine Mills Cir, Grapevine, TX 76051
      View Details
    • Contact for pricing
      1,245 SF

      Historic Downtown Grapevine Storefront

      1,245 SF Retail Space, Prime Location
      530 Main St, Grapevine, TX 76051
      View Details
    • $2,840,000

      Retail Property in Grapevine, TX

      Retail property available for sale in Grapevine, Texas.
      301 S Park Blvd, Grapevine, TX 76051
      View Details
    • Contact for pricing
      0.76 Acres

      Grapevine Mills Retail Pad Site

      Prime 7,110 SF Retail Space, Drive-Thru
      3500 Grapevine Mills Pkwy, Grapevine, TX 76051
      View Details

    Similar Nearby for Lease

    • Contact for pricing

      Grapevine Retail Pad Site

      High-traffic location, prime retail opportunity.
      506 Northwest Hwy, Grapevine, TX 76051
      View Details
    • Contact for pricing
      11,000 SF

      Grapevine Retail & Office Space

      Turnkey Medical Space Available Now
      2011 Northwest Hwy, Grapevine, TX 76051
      View Details
    • $23 SF/Yr
      15,605 SF

      Prime Grapevine Retail Space

      11 Suites Available, High Visibility
      2200 Pool Rd, Grapevine, TX 76051
      View Details
    • $15 SF/Yr
      4,940 SF

      2301-2331 Mustang Dr

      Office space • 4,940 SF
      2301-2331 Mustang Dr, Grapevine, TX 76051
      View Details
    • Contact for pricing
      7,885 SF

      Retail Space in Grapevine, TX

      Retail property available for lease in Grapevine, Texas.
      1701 William D Tate Ave, Grapevine, TX 76051
      View Details
    • Contact for pricing
      4,626 SF

      Grapevine Retail Space For Rent

      Tom Thumb-anchored shopping center in the heart of Grapevine.
      304-322 S Park Blvd, Grapevine, TX 76051
      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.
    460 State Highway 114
    Grapevine, TX 76051
    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.