New search
Property profile & analytics
OFF-MARKET
Estimated value
$4,325,000
Commercial real estate
105 Osborne St, Saint Marys, GA 31558-8417
Entity Owned
1-yr Hold
Absentee Owner
~
Est. High Equity
Property ID
US22-0714004
Property profile
Verified
Property type
Commercial real estate
Use group
COMMERCIAL (GENERAL)
Year built
1916
Construction
CONCRETE
Total area
12,396 SF
Lot
0.34 ac (14,810 SF)
Zoning code
C-1
APN
S41 08 008
UPID
US22-0714004
Cap rate & NOI
Priority signal for investors
Implied cap rate, NOI & suggested price
Cap rate vs submarket · NOI estimate · 3 price anchors
Implied cap rate, NOI & suggested price
Cap vs submarket · NOI estimate · 3 price anchors
Value estimations
Realmo proprietary · 4 methods
AI Approach
AI
$4.42M
CAP Approach
CAP
by Request
Comparable Approach
Comparable
by Request
Blend (final)
Blend
$4.33M
Owner & transaction history
St Marys Hospitality Holdings LLC · 1 yrs held
St Marys Hospitality Holdings LLC
since 2025
Last sale
$4.2M
7 recorded transactions
Zoning & alternative use
C-1 · Saint Marys, GA
Permitted uses
Permitted uses
Allowed · conditional · prohibited
Cap rate
Implied · in-place · derived from last sale + estimated NOI
Implied Cap rate
#1
Implied · in-place · NOI ÷ last sale
In-place · derived from last sale + estimated NOI
Cap rate, NOI & submarket benchmark
Implied cap rate vs Saint Marys submarket · NOI estimate · Typical band, median & reading
Implied cap rate, NOI & submarket benchmark
Cap vs Saint Marys submarket · NOI estimate · typical band, median & reading
Refine your cap rate
8-question underwriting flow
1.
Property current status — Going-In vs Stabilized
2.
Price for denominator — asking / offer / market
3.
Leasing status & lease structure (NNN / Gross)
4.
Tenant risk profile & vacancy assumption
5.
Upload T12 / rent roll / OM (optional)
Refine in 60 seconds, get exact suggested price
T12 upload · Submarket benchmarks · Sensitivity grid
Suggested price · 3 cap rate anchors
Income approach @ 5% / 7% / 9% — aggressive / typical / conservative
Suggested price at 5% / 7% / 9% cap
Aggressive / typical / conservative · Implied $/SF per anchor · Sensitivity grid
Suggested price at 5% / 7% / 9% cap
Aggressive / typical / conservative · implied $/SF · sensitivity
Value
AI, CAP & Alternative Use estimations · Realmo proprietary blendValue Estimations
Based on Realmo’s proprietary methodology
AI Approach
Method
Estimation
Statistic approach
$4,470,000
ML approach
$4,420,000
CAP Approach
CAP Return
Estimation
6%
by Request
6.5%
by Request
7%
by Request
Blend value · Realmo final
$4.33M
Range $3.89M – $4.76M · ±10% · vs last sale $4.20M (Feb 7 2025)
Last sale anchor
$4.20M
Feb 7 2025
Realmo estimate · informational only.
These numbers are calculated by our models from public records and may not reflect actual market value.
Not an appraisal.
Verify with a licensed appraiser before transacting. Realmo accepts no liability for divergence from real-world outcomes.
View the full estimation — every method, every assumption
Confidence drivers & risk notes · Custom comparable set · Free for first 3 / day
Full estimation methodology
Every method · every assumption · confidence drivers
Price per SF
Sale + rent benchmarks
Subject property
$349 / SF
Submarket sale & rent benchmarks
Median sale $/SF · Asking & closed rent · Submarket vacancy
Submarket sale & rent benchmarks
Median sale $/SF · asking & closed rent · submarket vacancy
Property tax & assessments
Tax year 2023Property tax & assessments
Tax year 2023
Tax billed
$17,519
Tax year 2023
Assessed value
$493,714
Assessed 2023
Previous assessed
$493,714
+0.0% YoY
Effective rate
3.55%
On assessed value
Assessed land
$129,766
Assessed improvement
$363,948
Land market value
$324,416
Improvement market value
$909,870
Total market value
$1,234,286
Applied tax rate
11.0000
Comparables
6 recent transactions · within 1.5 miComparable in this city
6 recent transactions
Comparable in this City
Similar Nearby for Sale
Similar Nearby for Lease
Recent comparable sales
Sale price & price/SF · Sale date & distance · Adjustments & confidence
Recent comparable sales
Sale price & $/SF · sale date & distance · adjustments
Property description
Physical attributes from public recordsBuilding & lot
Public records
Property type
Commercial real estate
Use group
COMMERCIAL (GENERAL)
Status
Off-Market
Year built
1916
Construction
CONCRETE
Heating
FLOOR/WALL FURNACE
Total area
12,396 SF
Lot
0.34 ac (14,810 SF)
Zoning code
C-1
APN
S41 08 008
UPID
US22-0714004
Jurisdiction
CAMDEN
Zoning & alternative use
C-1 · Saint Marys, GA
Zoning C-1 · permitted uses
C-1 · Saint Marys, GA
Permitted & conditional uses
Allowed uses · Special-permit conditions · Prohibited uses
Permitted & conditional uses
Allowed · special-permit conditions · prohibited
Saint Marys. Always verify with local authorities before improvements.
Building & site characteristics
From public records
Year built
1916
Construction
CONCRETE
Heating
FLOOR/WALL FURNACE
Lot
0.34 ac
Current owner
From public records · entity-resolved
St Marys Hospitality Holdings LLC
Entity
Mailing address
1375 HOSPITALITY AVE, KINGSLAND, GA 31548-6816
Mailing matches property
Different — outreach signal
Owner-occupied
No
Ownership since
2025
Owner contacts — direct phone, email, and related entities
Decision-maker phone · Verified email · Related entities & filings
Owner contacts
Email · phone · related entities
Sales History
10 recorded events · public records
Date
Price
Buyer
Seller
Deed Type
Mortgage
Feb 7, 2025
$4,200,000
St Marys Hospitality Holdings LLC
105 Osborne LLC
Warranty Deed
—
Feb 2, 2021
—
105 Osborne LLC
—
Deed
related
$250,000 · Downtown Dev Authority
Jan 11, 2021
—
105 Osborne LLC
—
Deed
related
$75,000 · Primesouth Bk
Aug 21, 2019
$1,000,000
105 Osborne LLC
Jerry R Brandon
Grant Deed
$10,000,000 · Primesouth Bk
Feb 16, 2018
—
Jerry R Brandon
—
Deed
related
$101,400 · Us Small Busn Admn
Jun 20, 2013
—
Jerry R Brandon
Brandon,jerry R
Quit Claim Deed
related
—
—
—
Jerry R Brandon
—
Loan Modification
related
$85,000 · Coastal Bk/ga
—
—
Jerry R Brandon
—
Deed Of Trust
related
$101,400 · Us Small Busn Admn
—
—
105 Osborne LLC
—
Loan Modification
related
$75,000 · Primesouth Bk
—
—
105 Osborne LLC
—
Deed Of Trust
related
$250,000 · Downtown Dev Authority
Coming soon
Costs & Benchmarks
Operating expenses, capex projections, utility benchmarks, and submarket comparables — all in one view.
Coming soon
Risks
Flood, climate, environmental, title, and tenant-concentration risk — surfaced with mitigations and source citations.
Try Rey
Ask anything about this address in plain English.
“Is 15.6% cap rate sustainable?” · “Best tenant mix for BU1?” · “What’s the redev upside?”
You own 105 Osborne St?
List it free. Reach 20,000 daily buyers.
We’ve already pulled the facts. Confirm photos + price and you’re live in 2 minutes.
List this address →
Full reports are paid
Unlock the full Property Analytics report
Start free for 7 days — no card required. Full owner contacts, all 4 valuations with methodology, refine flow, comparable adjustments, foot-traffic deep dive, export to PDF / CSV.
