Add Listing
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

    1105 Navaho Dr Raleigh, NC 27609-7312

    • Motels
    • 73,892 SF
    • 2.87 lot acres
    OFF-MARKET
    Last Sale
    Apr 14, 2022
    $18,000,000
    Value Estimations
    $15,345,000
    Show details
    Cap Rate Potential
    2.8%
    Motels
    Location Intelligence
    Property ID
    US53-1542688
    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

    • 1105 Flats at North Hills / Real Estate Agency

    Property Details for 1105 Navaho Dr

    Year built
    1998
    Construction
    MASONRY/CONCRETE MASONRY UNITS (CMUS)
    Lot size
    2.87 lot acres
    Property size
    73,892 SF
    Zone code
    CX-7
    Property type
    Motels
    APN
    1715.09-26-1895 0237297
    APU
    1715092618950237297

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

      Method
      Estimation
      Statistic approach
      $20,345,000
      ML approach
      $10,485,000

    • Comparable approach

      Method
      Estimation
      Statistic Estimate
      $16,388,000
      Market price range: $10.5M - $21.3M

    • Alternative Use

      Use
      Estimation
      HOTEL/MOTEL
      $15,375,000
      Current use
      COMMERCIAL (GENERAL)
      $23,965,000
      Change: +56% Conversion: Difficult
      AUTO REPAIR, GARAGE
      $21,785,000
      Change: +42% Conversion: Difficult
      MEDICAL BUILDING
      $18,310,000
      Change: +19% Conversion: Difficult

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

    Location Insight

    • Map
    • Local Demand
    City
    Raleigh
    County
    Wake
    State
    North Carolina
    Longitude
    -78.6215
    Latitude
    35.8289
    CBSA code
    39580
    CBSA name
    RALEIGH-CARY, NC 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
    2023
    $135,269
    $2,250,306
    $10,159,723
    $12,410,029
    -
    $2,250,306
    $10,159,723
    $12,410,029

    Comparable in this City

    • Value Estimation
      $3,840,000
      45,558 SF

      911 Wake Towne Dr

      MOTEL • 45,558 SF
      911 Wake Towne Dr, Raleigh, NC 27609-7864
      View Details
    • Value Estimation by Request
      4,954 SF

      1032 Navaho Dr

      MOTEL • 4,954 SF
      1032 Navaho Dr, Raleigh, NC 27609
      View Details
    • Value Estimation
      $10,495,000
      93,343 SF

      1229 Wake Towne Dr

      HOTEL/MOTEL • 93,343 SF
      1229 Wake Towne Dr, Raleigh, NC 27609-7495
      View Details
    • Value Estimation
      $8,020,000
      59,545 SF

      1001 Wake Towne Dr

      HOTEL/MOTEL • 59,545 SF
      1001 Wake Towne Dr, Raleigh, NC 27609-7850
      View Details
    • Value Estimation
      $30,540,000
      112,444 SF

      160 Park At N Hls St

      HOTEL/MOTEL • 112,444 SF
      160 Park At N Hls St, Raleigh, NC 27609-5766
      View Details
    • Value Estimation
      $3,025,000
      37,786 SF

      921 Wake Towne Dr

      MOTEL • 37,786 SF
      921 Wake Towne Dr, Raleigh, NC 27609-7864
      View Details

    Similar Nearby for Sale

    • $209,900
      1,036 SF

      Raleigh Office Condo For Sale

      Office condo in North Raleigh, currently used for massage therapy.
      1100 Logger Ct, Raleigh, NC 27609
      View Details
    • Contact for pricing
      54,506 SF

      Raleigh Flex/Warehouse Distribution Center

      Two-property flex/warehouse distribution center in Raleigh's Midtown East.
      2905 Industrial Dr, Raleigh, NC 27609
      View Details
    • Contact for pricing

      27.89 Acre Development Opportunity

      Prime covered land assemblage in Raleigh's North Hills submarket.
      913 Navaho Dr, Raleigh, NC 27609
      View Details
    • $3,640,000

      Medical Building For Sale

      Single-tenant medical building with surgery center build-out.
      3613 Haworth Dr, Raleigh, NC 27609
      View Details
    • $900,000
      3,128 SF

      Medical Office Condo For Sale

      3,128 SF medical office condo in prime Raleigh location.
      3396 Six Forks Rd, Raleigh, NC 27609
      View Details
    • $1,450,000
      0.89 Acres

      Raleigh Land Near Crabtree Creek

      Buildable lots near North Hills shopping and Crabtree Creek.
      3811+3815 Yadkin Dr, Raleigh, NC 27609
      View Details

    Similar Nearby for Lease

    • Contact for pricing

      Cap Trust Tower

      Discover many ways to work your way in Cap Trust Tower
      4208 Six Forks Rd, Raleigh, NC 27609
      View Details
    • Contact for pricing

      NC, Raleigh - Benson Dr

      Discover many ways to work your way in UT, Clearfield - Legend Hills Dr
      3301 Benson Dr, Raleigh, NC 27609
      View Details
    • $1,400 /Mo
      600 SF

      North Raleigh Office Space Available

      600 SF office space for lease in North Raleigh.
      5640 Six Forks Rd, Raleigh, NC 27609
      View Details
    • $25 SF/Yr
      24,804 SF

      Raleigh Medical/General Office Space

      Highly accessible Raleigh location, ideal for medical or office use.
      3604 Bush St, Raleigh, NC 27609
      View Details
    • $28 SF/Yr

      Retail Space in Colony Center

      Retail space for lease in a busy shopping center.
      5400 Six Forks Rd, Raleigh, NC 27609
      View Details
    • Sponsored
      Contact for pricing

      North Hills Tower II

      Discover many ways to work your way in North Hills Tower II
      4242 Six Forks Rd, Raleigh, NC 27609
      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.
    1105 Navaho Dr
    Raleigh, NC 27609-7312
    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.
    Sign Up Successful!
    You now have access to more from Realmo!