Add Listing
    Property Lookup
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    24791 State Road 54 Lutz, FL 33559
    Back to Search
    Property profile & analytics

    24791 State Road 54 Lutz, FL 33559

    View on Map
    • Retail properties & Spaces
    • 7,153 SF
    • 1.02 lot acres
    Off-Market
    Value Estimations
    Cap Rate Potential
    Location Intelligence

    Current Use by Public Records

    • Fazoli's / Take-out & Catering / Catering Service

    Property Details for 24791 State Road 54

    Year built
    2024
    Lot size
    1.02 lot acres
    Property size
    7,153 SF
    Property type
    Retail properties & Spaces
    Property subtype
    Restaurants

    Description

    This exceptional investment opportunity presents the Shoppes at Cypress Creek, a newly constructed (2024), 7,153 square foot retail center in Lutz, Florida. Located on State Road 54, a major thoroughfare boasting an AADT of 72,000 vehicles, this property enjoys a highly visible and accessible location. The center is 100% occupied by three tenants: Fazoli's Italian Restaurant (with a drive-thru), Lightning Orthodontics, and Los Chapos Tacos. These tenants occupy a total of three units within a single, one-story building situated on a 1.02-acre lot. The weighted average lease term is just under 10 years, providing significant long-term stability for investors. The property's strong tenant mix, combined with its prime location in a high-traffic area, makes it an attractive investment. The property features convenient access points from State Road 54 and Old Cypress Creek Road. Within a three-mile radius, the property benefits from a robust demographic profile, including 46,938 residents and an average household income of $134,959. The property's Net Operating Income (NOI) is $302,118, and the asking price is $5,035,000. The property is zoned C2 - Commercial General - Pasco County, and its APN is 28-26-19-0010-00000-0370. The property's proximity to other new retail developments, including a Woodie's Wash Shack and a Take 5 Oil Change, further enhances its appeal and potential for increased traffic. This is a rare opportunity to acquire a newly constructed, stabilized retail center with long-term leases and strong demographics in a prime Pasco County location.

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

    • CAP approach

    • Comparable approach

    • Alternative Use

    Location Insight

    • Map
    • Local Demand
    City
    Lutz
    County
    Pasco
    State
    Florida
    Longitude
    -82.4062
    Latitude
    28.1864

    Comparable in this City

    • Value Estimation by Request
      14,140 SF

      26871 Wesley Chapel Blvd

      Restaurants • 14,140 SF
      26871 Wesley Chapel Blvd, Lutz, FL 33559
      View Details
    • Value Estimation
      $5,560,000
      2,766 SF

      2195 Sun Vis Dr

      SERVICE SHOP (TV, ELECTRIC, PLUMBING) • 2,766 SF
      2195 Sun Vis Dr, Lutz, FL 33559
      View Details
    • Value Estimation by Request
      240,211 SF

      25557 Sierra Ctr Blvd

      Retail properties & Spaces • 240,211 SF
      25557 Sierra Ctr Blvd, Lutz, FL 33559
      View Details
    • Value Estimation by Request
      2,250 SF

      26635 Wesley Chapel Blvd

      SERVICE SHOP (TV, ELECTRIC, PLUMBING) • 2,250 SF
      26635 Wesley Chapel Blvd, Lutz, FL 33559-7211
      View Details
    • Value Estimation
      $1,485,000
      4,226 SF

      24124 State Rd 54

      SERVICE SHOP (TV, ELECTRIC, PLUMBING) • 4,226 SF
      24124 State Rd 54, Lutz, FL 33559-6700
      View Details
    • Value Estimation by Request
      3,312 SF

      24749 State Rd 54

      SERVICE SHOP (TV, ELECTRIC, PLUMBING) • 3,312 SF
      24749 State Rd 54, Lutz, FL 33559-6243
      View Details

    Similar Nearby for Sale

    • Contact for pricing
      7,153 SF

      New Retail Center For Sale

      New construction retail center with long-term tenant leases.
      24791-24799 State Road 54, Lutz, FL 33559
      View Details
    • Contact for pricing

      Prime Commercial Land Available

      Commercial land for sale in a high-traffic retail area.
      54 & Wesley Chapel Blvd, Lutz, FL 33559
      View Details
    • $6,500,000

      Prime Commercial Land Opportunity

      36.33+/- acres of commercial land in a flourishing area.
      Sr 54, Lutz, FL 33559
      View Details
    • $3,875,000
      21 SF

      Tampa North Aero Park

      21-acre aviation park with multiple income streams for sale.
      4241 Birdsong Blvd, Lutz, FL 33559
      View Details
    • Contact for pricing

      Land for Ground Lease

      Land available for ground lease in Long Lake Ranch.
      Fl-54, Lutz, FL 33559
      View Details

    Similar Nearby for Lease

    • $31,250
      7,500 SF

      Lutz Retail Space Available

      7,500 sqft retail space for rent in Lutz, Florida.
      1927 Passero Ave, Lutz, FL 33559
      View Details
    • Contact for pricing

      Retail Space on State Road

      Neighborhood shopping center with high traffic and retail opportunities.
      23532 Florida 54, Land O' Lakes, FL 33559
      View Details
    • Contact for pricing

      Retail Space on High-Traffic Corridor

      Retail space with frontage on State Road 54 available for rent.
      24400 State Road 54, Lutz, FL 33559
      View Details
    • $31,250

      Commercial Flex/Office Suite For Rent

      1,250 SF flex/office suite near SR 54 and I-75.
      1927 Passero Ave, Lutz, FL 33559
      View Details
    • $3 SF/Yr

      Wesley Chapel Office Space Available

      Prime office space in a rapidly growing Florida location.
      26614 Magnolia Blvd, Lutz, FL 33559
      View Details
    • Contact for pricing

      Lutz Office Space For Rent

      Single tenant office unit available for rent in Lutz.
      26614 Magnolia Blvd, Lutz, FL 33559
      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.
    24791 State Road 54
    Lutz, FL 33559
    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
    24791 State Road 54, Lutz, FL, 33559
    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!