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

    103 Ellison St Burleson, TX 76028-4739

    • Commercial real estate
    • 5,152 SF
    • 0.34 lot acres
    OFF-MARKET
    Value Estimations
    $780,000
    Show details
    Cap Rate Potential
    Location Intelligence
    Property ID
    US82-0213144
    The Realmo ID is a unique identifier assigned to every property, incorporating country codes and precise geo-coordinates for 300x300-foot land blocks. It enables standardized data collection and seamless integration of disparate sources such as ownership, tax, title data and physical specifications. By aggregating current and historical records, the Realmo ID powers advanced analytics and delivers deep, verifiable insights for real estate professionals.

    Current Use by Public Records

    • Commercial real estate

    Property Details for 103 Ellison St

    Year built
    2013
    Lot size
    0.34 lot acres
    Property size
    5,152 SF
    Property type
    Commercial real estate
    APN
    126.2617.00122
    APU
    126261700122

    Value Estimations

    based on Realmo’s proprietary methodology

    • CAP approach

      CAP Return
      Estimation
      6%
      $870,000
      6.5%
      $805,000
      7%
      $745,000

    • Comparable approach

      Method
      Estimation
      AI Estimate
      $758,000
      Market price range: $254k - $869k

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

    Location Insight

    • Map
    • Local Demand
    City
    Burleson
    County
    Johnson
    State
    Texas
    Longitude
    -97.3267
    Latitude
    32.5416
    CBSA code
    19100
    CBSA name
    DALLAS-FORT WORTH-ARLINGTON, TX METROPOLITAN STATISTICAL AREA

    Property Tax & Assessments

    Tax date
    Tax Amount
    Assessed Land Value
    Assessed Improvement Value
    Total Assessed Value
    Applied Tax Rate
    Land Market Value
    Improvement Market Value
    Total Market Value
    2018
    $17,092
    $89,908
    $849,650
    $939,558
    -
    $89,908
    $849,650
    $939,558

    Comparable in this City

    • Value Estimation by Request
      27,738 SF

      2701 Burleson Blvd

      Commercial real estate • 27,738 SF
      2701 Burleson Blvd, Burleson, TX 76028
      View Details
    • Value Estimation by Request
      0.36 Acres

      124 Magnolia St

      COMMERCIAL (GENERAL) • 0.36 Acres
      124 Magnolia St, Burleson, TX 76028
      View Details
    • Value Estimation by Request
      1,200 SF

      103 Black Jack Ln

      COMMERCIAL (GENERAL) • 1,200 SF
      103 Black Jack Ln, Burleson, TX 76028-1406
      View Details
    • Value Estimation
      $3,610,000
      22,252 SF

      300 Burleson Blvd

      COMMERCIAL (GENERAL) • 22,252 SF
      300 Burleson Blvd, Burleson, TX 76028-4313
      View Details
    • Value Estimation
      $1,220,000
      7,728 SF

      1075 Wilshire Blvd

      COMMERCIAL (GENERAL) • 7,728 SF
      1075 Wilshire Blvd, Burleson, TX 76028-5767
      View Details
    • Value Estimation by Request
      960 SF

      417 Commerce St

      COMMERCIAL (GENERAL) • 960 SF
      417 Commerce St, Burleson, TX 76028
      View Details

    Similar Nearby for Sale

    • Contact for pricing
      1.08 Acres

      Prime Burleson Land - 1.07 Acres

      Wilshire Blvd industrial lot, near I-35W.
      428 Wilshire Blvd, Burleson, TX 76028
      View Details
    • Contact for pricing
      26.81 Acres

      Burleson Commercial Land Opportunity

      26.81 Acres, Ag & Commercial Zoning
      1105 John Jones Dr, Burleson, TX 76028
      View Details
    • Contact for pricing
      13.24 Acres

      Burleson Commercial Land - 13 Acres

      Prime Burleson land, high-growth area, utilities available.
      0 Hillside Dr, Burleson, TX 76028
      View Details
    • $275,000
      0.82 Acres

      Burleson Commercial Land - High Visibility

      Prime Burleson location, 0.82 acres, high traffic. Ideal for retail or office.
      2455 Wilshire Blvd, Burleson, TX 76028
      View Details
    • Contact for pricing
      1.90 Acres

      Burleson Commercial Land - 1.9 Acres

      Prime 1.9-acre commercial lot in booming Burleson, TX.
      951 Hidden Vistas Blvd, Burleson, TX 76028
      View Details
    • $1,200,000

      Burleson Commercial Land - $1.2M

      High-Frontage Commercial Land, Huge Potential
      12860 Rendon Rd, Burleson, TX 76028
      View Details

    Similar Nearby for Lease

    • Contact for pricing
      16,800 SF

      Burleson Retail Center Investment

      Prime Burleson retail space available.
      1660 Candler Dr, Burleson, TX 76028
      View Details
    • Contact for pricing
      148,103 SF

      Southgate Marketplace: Burleson Office Suites

      Burleson Office Space: Prime Retail Location
      0 I-35W, Burleson, TX 76028
      View Details
    • $2,950 /Mo
      6,230 SF

      Burleson Office/Retail Space For Rent

      Office/retail unit in Burleson, near Hwy 174.
      327 Northwest Renfro St, Burleson, TX 76028
      View Details
    • Contact for pricing
      1,400 SF

      Class A Retail Space Available

      High-visibility retail space with a gross leasable area.
      1169 N Burleson Blvd, Burleson, TX 76028
      View Details
    • $2,400 /Mo
      3,000 SF

      Burleson Warehouse Space For Rent

      Newly constructed warehouse space with outside storage available for lease.
      12480 J Rendon Rd, Burleson, TX 76028
      View Details
    • Contact for pricing
      6,889 SF

      Retail Space in Burleson, TX

      Retail space available for lease in Burleson, Texas.
      725 SW Wilshire Blvd, Burleson, TX 76028
      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.
    103 Ellison St
    Burleson, TX 76028-4739
    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.