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 W Elm St Hillsboro, TX 76645

    • Commercial real estate
    • 3,264 SF
    • 0.08 lot acres
    For Lease
    View listing
    $1,700 /Mo
    Value Estimations
    Cap Rate Potential
    Location Intelligence
    Property ID
    US82-6105101
    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 104 W Elm St

    Year built
    1945
    Lot size
    0.08 lot acres
    Property size
    3,264 SF
    Property type
    Commercial real estate
    APN
    113076
    APU
    113076

    Description

    This exceptional mixed-use property, located at 102 & 104 W Elm St in Hillsboro, TX, presents a compelling investment opportunity. The 3,264 square foot building, constructed in 1945, boasts two units, each approximately 1,632 square feet, situated on a 0.076-acre lot in the heart of the historic downtown square, just west of the courthouse. Currently operating as a storefront and traditional office space, the property offers high visibility on a heavily trafficked route to Lake Whitney. Unit 1 (102 W Elm St), currently leased until August 1, 2025, features two offices, each with a mini-split AC/heat unit. Unit 2 (104 W Elm St), previously a boutique, will be vacant at the end of October 2024. Both units include substantial rear storage with high ceilings and a single-stall restroom. Each unit has its own electric meter. The property is zoned for commercial use and is offered at an asking price of $245,000, with a current NOI of $3,600 and a 1.47% cap rate. The property is currently 50% occupied. Individual unit sales are possible at $180,000 each, requiring the installation of separate water meters. Detailed information is available in associated documents. This is a multi-unit investment opportunity in a high-traffic area with significant character.

    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
    Hillsboro
    County
    Hill
    State
    Texas
    Longitude
    -97.1317
    Latitude
    32.011

    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
    2022
    $216
    $8,550
    $40,130
    $48,680
    -
    $8,550
    $40,130
    $48,680

    Comparable in this City

    • Value Estimation by Request

      1450 State Highway 77

      Flex space
      1450 State Highway 77, Hillsboro, TX 76645
      View Details
    • Value Estimation by Request
      11.50 Acres

      Corsicana Hwy

      Land • 11.50 Acres
      0 Corsicana Hwy, Hillsboro, TX 76645
      View Details
    • Value Estimation by Request
      0.06 Acres

      Gould St

      COMMERCIAL (GENERAL) • 0.06 Acres
      Gould St, Hillsboro, TX 76645
      View Details
    • Value Estimation by Request
      0.43 Acres

      Hillcrest St

      COMMERCIAL (GENERAL) • 0.43 Acres
      Hillcrest St, Hillsboro, TX 76645
      View Details
    • Value Estimation by Request

      Lamar St

      COMMERCIAL (GENERAL)
      Lamar St, Hillsboro, TX 76645
      View Details
    • Value Estimation by Request

      121 Martin St

      COMMERCIAL (GENERAL)
      121 Martin St, Hillsboro, TX 76645-3233
      View Details

    Similar Nearby for Sale

    • $225,000
      2,736 SF

      Hillsboro Executive Office Building

      Profitable Texas Office, 2736 sq ft
      219 Elm St, Hillsboro, TX 76645
      View Details
    • $1,800,000
      54.39 Acres

      I-35 Hillsboro Commercial Land

      High-traffic I-35 frontage, prime development opportunity.
      I-35 I-35 Fwy, Hillsboro, TX 76645
      View Details
    • $3,200,000
      10.84 Acres

      Hillsboro Commercial Land - 10 Acres

      Prime 10.8-acre commercial development site. High-traffic location.
      Tbd Corsicana Hwy, Hillsboro, TX 76645
      View Details
    • Contact for pricing
      10.78 Acres

      Hillsboro Commercial Land - 10.78 Acres

      Prime Texas commercial land, I-35 access.
      I-35 & Old Brandon Rd, Hillsboro, TX 76645
      View Details
    • $3,100,000
      11.50 Acres

      Hillsboro Commercial Land - 11.5 Acres

      Prime Texas commercial land, I-35 access.
      0 Corsicana Hwy, Hillsboro, TX 76645
      View Details
    • $829,800
      27.66 Acres

      Hillsboro Ranch Land - 27 Acres

      High-traffic Hwy 22 frontage, versatile land.
      0 Tx-22, Hillsboro, TX 76645
      View Details

    Similar Nearby for Lease

    • Contact for pricing

      Land with IH-35 Frontage

      Commercial land for lease with excellent IH-35 access.
      80 N Waco St, Hillsboro, TX 76645
      View Details
    • Contact for pricing
      2,785 SF

      Hillsboro Restaurant w/ Drive-Thru

      Prime location, 2785 sq ft, high visibility.
      1510 Corsicana Hwy, Hillsboro, TX 76645
      View Details
    • $20 SF/Yr
      1,268 SF

      Hillsboro Automotive Property

      Prime TX car lot, office & garage space.
      105 Walnut St, Hillsboro, TX 76645
      View Details
    • Contact for pricing
      7,958 SF

      Hillsboro Retail Space For Lease

      Prime Texas storefront, 7,958 sq ft available.
      226 Waco St, Hillsboro, TX 76645
      View Details
    • $80,000

      IH-35 Hillsboro Commercial Land

      Prime 1.479-acre pad site, high visibility.
      0 1.479 Acres On Tbd Ih35, Hillsboro, TX 76645
      View Details
    • Contact for pricing
      45,000 SF

      Renovated Industrial Space Near IH-35

      45,000 SF industrial space for lease near IH-35.
      1637 State Highway 77, Hillsboro, TX 76645
      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 W Elm St
    Hillsboro, TX 76645
    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.