Your AI Navigator in Commercial Real Estate
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
    Property profile & analytics

    21317 Us-82 Hortense, GA 31543

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

    Current Use by Public Records

    • Isalis / Boutique / Women'S Clothing Store
    • Party City / Party Store / Balloon Store
    • Skunk Funk / Wholesaler / Clothing Store
    • Carl's Trading Co / Hat Shop
    • Bushka's Kitchen LLC / Outdoor Clothing And Equipment Shop

    Property Details for 21317 Us-82

    Year built
    2016
    Lot size
    2.17 lot acres
    Property type
    Retail properties
    Property subtype
    Grocery and convenience stores

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

    • CAP approach

    • Comparable approach

    • Alternative Use

    Location Insight

    • Map
    • Local Demand
    City
    Hortense
    County
    Brantley
    State
    Georgia
    Longitude
    -81.855
    Latitude
    31.222

    Comparable in this City

    • Value Estimation
      $5,175,000
      2,926 SF

      Hwy 32

      CONVENIENCE STORE (W/FUEL PUMP) • 2,926 SF
      Hwy 32, Hortense, GA 31543
      View Details
    • Value Estimation
      $1,400,000
      4,527 SF

      19144 Hwy 301st N

      CONVENIENCE STORE (W/FUEL PUMP) • 4,527 SF
      19144 Hwy 301st N, Hortense, GA 31543-3558
      View Details
    • Value Estimation
      $235,000
      1,280 SF

      6330 Hwy 32nd E

      CONVENIENCE STORE (W/FUEL PUMP) • 1,280 SF
      6330 Hwy 32nd E, Hortense, GA 31543-3612
      View Details
    • Value Estimation
      $265,000
      2,000 SF

      Hwy 32

      RETAIL STORES (PERSONAL SERVICES) • 2,000 SF
      Hwy 32, Hortense, GA 31543
      View Details
    • Value Estimation
      $255,000
      2,432 SF

      4779 Hwy 32nd W

      RETAIL STORES (PERSONAL SERVICES) • 2,432 SF
      4779 Hwy 32nd W, Hortense, GA 31543-3809
      View Details
    • Value Estimation
      $280,000
      7,652 SF

      5206 Hwy 32nd W

      RETAIL STORES (PERSONAL SERVICES) • 7,652 SF
      5206 Hwy 32nd W, Hortense, GA 31543-3866
      View Details

    Similar Nearby for Sale

    • $289,900
      0.49 Acres

      Waynesville Commercial Property For Sale

      Versatile commercial property in high-traffic location, ideal for various ventures.
      7154 Sr-110 Hwy, Waynesville, GA 31543
      View Details
    • Contact for pricing
      1.90 Acres

      Residential Lot in Hortense, GA

      Residential lot perfect for building a new home or mobile home.
      Rattler Run, Hortense, GA 31543
      View Details
    • Contact for pricing
      1.04 Acres

      Acre Homesite in Hortense, Georgia

      One acre residential lot in Heritage Plantation, Hortense, GA.
      00 Heritage Cir, Hortense, GA 31543
      View Details
    • Contact for pricing
      1.25 Acres

      Residential Lot in Hortense, GA

      1.25 acre residential lot with trees, site-built homes only.
      45 Heritage Cir, Hortense, GA 31543
      View Details
    • Contact for pricing
      1.05 Acres

      Residential Lot in Hortense, GA

      Wooded homesite perfect for building a site-built home.
      00 Heritage Cir, Hortense, GA 31543
      View Details
    • Contact for pricing
      1.00 Acre

      Acre Homesite in Hortense, GA

      One-acre residential lot in a convenient location.
      00 Heritage Cir, Hortense, GA 31543
      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.
    21317 Us-82
    Hortense, GA 31543
    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.