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

    1205 Us Highway 83 Zapata, TX 78076

    • Retail properties
    For Sale
    View listing
    $4,415,961
    Value Estimations
    Cap Rate Potential
    Location Intelligence

    Current Use by Public Records

    • Retail properties

    Property Details for 1205 Us Highway 83

    Property type
    Retail properties
    Property subtype
    Drug stores

    Description

    This exceptional investment opportunity presents a fee-simple ownership of a CVS Pharmacy located at 1205 US-83, Zapata, TX 78076. The property features a single-tenant, absolute net lease with a credit-rated tenant, ensuring minimal landlord responsibilities. The current lease, expiring in 2045, provides long-term stability and a strong cash flow. The property boasts a 5.00% cap rate and a Net Operating Income (NOI) of $220,572, making it an attractive proposition for investors. An assumable, 3.86% fixed-rate, fully amortizing loan matures in November 2041, offering flexibility to the buyer. Alternatively, the property can be purchased free and clear of debt. The tenant, CVS Pharmacy, holds a strong investment-grade credit rating (S&P: BBB). This property is ideally suited for a 1031 exchange, with potential tax benefits including annual depreciation, interest expense deductions, and accelerated depreciation via a cost segregation study. Texas's tax-free status further enhances the investment's appeal. The property is 100% occupied and represents a zero cash flow investment. This is a rare opportunity to acquire a high-quality, low-maintenance retail investment in a stable market.

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

    • CAP approach

    • Comparable approach

    • Alternative Use

    Get a detailed, property-specific valuation — fast and free

    Location Insight

    • Map
    • Local Demand
    City
    Zapata
    County
    Zapata
    State
    Texas
    Longitude
    -99.2714
    Latitude
    26.907

    Comparable in this City

    • Value Estimation by Request
      6,300 SF

      2007 Us-83

      Automotive properties • 6,300 SF
      2007 Us-83, Zapata, TX 78076
      View Details
    • Value Estimation
      $240,000
      0.59 Acres

      2704 Us Hwy 83rd Trl

      COMMERCIAL (GENERAL) • 0.59 Acres
      2704 Us Hwy 83rd Trl, Zapata, TX 78076
      View Details
    • Value Estimation
      $235,000
      0.32 Acres

      2303 Glenn St

      COMMERCIAL (GENERAL) • 0.32 Acres
      2303 Glenn St, Zapata, TX 78076-3631
      View Details
    • Value Estimation
      $255,000
      0.34 Acres

      602 Hawk St

      COMMERCIAL (GENERAL) • 0.34 Acres
      602 Hawk St, Zapata, TX 78076-3854
      View Details
    • Value Estimation
      $245,000
      0.22 Acres

      1102 Jackson St

      COMMERCIAL (GENERAL) • 0.22 Acres
      1102 Jackson St, Zapata, TX 78076-3300
      View Details
    • Value Estimation
      $260,000
      2.26 Acres

      168 Madison Ave

      COMMERCIAL (GENERAL) • 2.26 Acres
      168 Madison Ave, Zapata, TX 78076
      View Details

    Similar Nearby for Sale

    • $4,415,961

      CVS Pharmacy Net Lease Investment

      Zapata, TX: High-Credit Tenant, Strong ROI
      1205 Us Highway 83, Zapata, TX 78076
      View Details
    • Contact for pricing
      0.34 Acres

      Residential Land Near Amenities

      Flat residential land with mature trees near commercial area.
      211 Hawk St, Zapata, TX 78076
      View Details
    • $540,000
      120.00 Acres

      Lopeno Ranch with Falcon Lake Access

      120-acre ranch in Lopeno, TX with abundant wildlife and improvements.
      0000 Us Highway 83, Zapata, TX 78076
      View Details
    • $40,000
      0.66 Acres

      Zapata Commercial Land - Prime Location

      0.66-acre commercial lot, excellent investment.
      278 Lozano Rd, Zapata, TX 78076
      View Details
    • $35,000

      Residential Lot in Zapata, TX

      Fenced residential lot ready for a custom home.
      236 Lozano Rd, Zapata, TX 78076
      View Details
    • $1,700,000
      33.93 Acres

      Zapata Ranch Land Investment Opportunity

      33.93 Acres, Prime Commercial Location
      000 Us Hwy, Zapata, TX 78076
      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.
    1205 Us Highway 83
    Zapata, TX 78076
    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.