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

    104 Ellison St Burleson, TX 76028-4221

    • Commercial real estate
    • 4,920 SF
    • 0.26 lot acres
    OFF-MARKET
    Last Sale
    Mar 01, 2023
    Value Estimations
    $580,000
    Show details
    Cap Rate Potential
    Location Intelligence
    Property ID
    US82-0932427
    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

    • Little Kitchen Shoppe / Specialty Food Shop
    • Rebecca's Boutique / Clothing & Fashion Store
    • The Studio / Hair Salon

    Property Details for 104 Ellison St

    Year built
    1981
    Lot size
    0.26 lot acres
    Property size
    4,920 SF
    Property type
    Commercial real estate
    APN
    126.2552.01635
    APU
    126255201635

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

      Method
      Estimation
      ML approach
      $415,000

    • CAP approach

      CAP Return
      Estimation
      6%
      $830,000
      6.5%
      $765,000
      7%
      $710,000

    • Comparable approach

      Method
      Estimation
      AI Estimate
      $556,000
      Market price range: $242k - $830k

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

    Location Insight

    • Map
    • Local Demand
    City
    Burleson
    County
    Johnson
    State
    Texas
    Longitude
    -97.3199
    Latitude
    32.542
    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
    $13,655
    $276,000
    $413,238
    $689,238
    -
    $276,000
    $413,238
    $689,238

    Comparable in this City

    • Value Estimation by Request
      1.90 Acres

      951 Hidden Vistas Blvd

      Land • 1.90 Acres
      951 Hidden Vistas Blvd, Burleson, TX 76028
      View Details
    • Value Estimation by Request
      15.91 Acres

      Greenridge Dr & Hulen St

      Land • 15.91 Acres
      0 Greenridge Dr & Hulen St, Burleson, TX 76028
      View Details
    • Value Estimation
      $2,645,000
      29,555 SF

      308 B G Blvd

      COMMERCIAL (GENERAL) • 29,555 SF
      308 B G Blvd, Burleson, TX 76028
      View Details
    • Value Estimation
      $2,725,000
      18,993 SF

      240 Burleson Blvd

      COMMERCIAL (GENERAL) • 18,993 SF
      240 Burleson Blvd, Burleson, TX 76028-4322
      View Details
    • Value Estimation by Request
      5,180 SF

      2919 County Rd 531

      COMMERCIAL (GENERAL) • 5,180 SF
      2919 County Rd 531, Burleson, TX 76028-2115
      View Details
    • Value Estimation by Request
      3,000 SF

      10409 County Rd 603

      COMMERCIAL (GENERAL) • 3,000 SF
      10409 County Rd 603, Burleson, TX 76028-2184
      View Details

    Similar Nearby for Sale

    • Contact for pricing
      1.61 Acres

      Sam's Club Pad - Burleson, TX

      Prime Retail Land, Burleson, TX
      600 Burleson Blvd, Burleson, TX 76028
      View Details
    • $900,000
      6.00 Acres

      Burleson Commercial Land - 6 Acres

      Prime Burleson location, high traffic, development ready.
      1041 John Jones Dr, Burleson, TX 76028
      View Details
    • $1,000,000
      2.60 Acres

      Burleson Commercial Land - $1M

      2.6-acre commercial lot, high-traffic location.
      1389 Summercrest Blvd, Burleson, TX 76028
      View Details
    • $249,500
      0.14 Acres

      Burleson Commercial Land Investment

      Prime Burleson location, high development potential.
      140 Dobson St, 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
      119,790 SF

      Burleson TX Pad Sites - Shannon Creek

      Prime Commercial Land, Multiple Tenancy Options
      1640 Candler Dr, Burleson, TX 76028
      View Details
    • $700 /Mo
      8,625 SF

      Office Space in Old Town

      Commercial office space for lease in the heart of Burleson.
      120 S Main St, Burleson, TX 76028
      View Details
    • Contact for pricing
      1,600 SF

      Retail Space in Burleson, Texas

      Retail space available in thriving Burleson, near Dallas-Fort Worth.
      1679 SW Wilshire Blvd, Burleson, TX 76028
      View Details
    • $16 SF/Yr
      1,343 SF

      Retail Space in Burleson, TX

      Retail space available for lease in Burleson, Texas.
      5166 E Fm 1187, Burleson, TX 76028
      View Details
    • Contact for pricing

      Land For Rent in Burleson

      Land available for rent at 5150 FM1187, Burleson, TX.
      5150 Fm 1187, Burleson, TX 76028
      View Details
    • $20 SF/Yr
      9,000 SF

      Retail Space in Burleson, TX

      9,000 SF retail space in high-income area.
      2801 Burleson Retta Rd, 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.
    104 Ellison St
    Burleson, TX 76028-4221
    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.