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

    1122 Mcrae Blvd El Paso, TX 79925

    • Drive through restaurants
    • 985 SF
    • 0.54 lot acres
    OFF-MARKET
    Value Estimations
    $465,000
    Show details
    Cap Rate Potential
    Location Intelligence
    Property ID
    US82-9617746
    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

    • Dutch Bros Coffee / Coffee Shop / Cafe

    Property Details for 1122 Mcrae Blvd

    Year built
    2023
    Construction
    WOOD
    Lot size
    0.54 lot acres
    Property size
    985 SF
    Property type
    Drive through restaurants
    APN
    E207-999-0020-5300
    APU
    E20799900205300

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

      Method
      Estimation
      ML approach
      $465,000

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

    Location Insight

    • Map
    • Local Demand
    City
    El Paso
    County
    El Paso
    State
    Texas
    Longitude
    -106.355
    Latitude
    31.7597
    CBSA code
    21340
    CBSA name
    EL PASO, 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
    2023
    $21,866
    $346,955
    $327,714
    $674,669
    -
    $346,955
    $327,714
    $674,669

    Comparable in this City

    • Value Estimation
      $505,000
      4,256 SF

      1515 Airway Blvd

      DRIVE-THRU RESTAURANT, FAST FOOD • 4,256 SF
      1515 Airway Blvd, El Paso, TX 79925-2216
      View Details
    • Value Estimation
      $480,000
      1,716 SF

      6669 Gtwy W Blvd

      DRIVE-THRU RESTAURANT, FAST FOOD • 1,716 SF
      6669 Gtwy W Blvd, El Paso, TX 79925-3617
      View Details
    • Value Estimation
      $280,000
      1,406 SF

      3395 Yarbrough Dr

      DRIVE-THRU RESTAURANT, FAST FOOD • 1,406 SF
      3395 Yarbrough Dr, El Paso, TX 79925-1721
      View Details
    • Value Estimation
      $345,000
      2,128 SF

      1176 Yarbrough Dr

      DRIVE-THRU RESTAURANT, FAST FOOD • 2,128 SF
      1176 Yarbrough Dr, El Paso, TX 79925-7902
      View Details
    • Value Estimation
      $290,000
      2,585 SF

      2066 Wedgewood Dr

      DRIVE-THRU RESTAURANT, FAST FOOD • 2,585 SF
      2066 Wedgewood Dr, El Paso, TX 79925-6901
      View Details
    • Value Estimation
      $425,000
      5,260 SF

      5620 Montana Ave

      DRIVE-THRU RESTAURANT, FAST FOOD • 5,260 SF
      5620 Montana Ave, El Paso, TX 79925-3305
      View Details

    Similar Nearby for Sale

    • Contact for pricing
      6,258 SF

      El Paso Retail Land - 6,258 SF

      Prime El Paso retail space, high traffic location.
      8836 Montana Ave, El Paso, TX 79925
      View Details
    • Contact for pricing

      El Paso Retail Land Opportunity

      Prime I-10 Retail Site in El Paso, TX
      6767 Gateway Blvd, El Paso, TX 79925
      View Details
    • $3,077,000
      6,702 SF

      El Paso NNN Auto Shop Investment

      High-yield, 12+ year NNN lease, strong tenant.
      9425 Montana Ave, El Paso, TX 79925
      View Details
    • New
      $550,000
      Pending

      El Paso Retail Building

      Retail building at Mcrae and Montana in El Paso, TX.
      9710 Montana Ave, El Paso, TX 79925
      View Details
    • New
      $1,999,995
      11,536 SF

      El Paso Retail Investment Opportunity

      Versatile retail center on 1.33 acres in El Paso.
      3019 N Yarbrough Dr, El Paso, TX 79925
      View Details
    • $450,000
      5.00 Acres

      Prime Land in Growing Corridor

      5-acre parcel in El Paso's rapidly developing area.
      PN-49329 Montwood Dr, El Paso, TX 79925
      View Details

    Similar Nearby for Lease

    • Contact for pricing
      4,323 SF

      Bassett Village Retail Spaces

      El Paso retail spaces, 703-1860 sq ft.
      6318 Edgemere Blvd, El Paso, TX 79925
      View Details
    • $15 SF/Yr
      3,928 SF

      Times Square Retail Space, El Paso

      Prime El Paso retail space, ideal for auto repair.
      10628 Edgemere Blvd, El Paso, TX 79925
      View Details
    • Contact for pricing
      46,191 SF

      Gateway West Office Space for Lease

      El Paso, TX Office Suites Available Now
      9515 Gateway Blvd, El Paso, TX 79925
      View Details
    • Contact for pricing
      2,440 SF

      Retail Space Available For Lease

      2440 square feet retail space for lease.
      6300 Edgemere Blvd, El Paso, TX 79925
      View Details
    • Contact for pricing
      2,706 SF

      El Paso Office Space For Lease

      Modern Office Space, Multiple Uses Available
      6250 Edgemere Blvd, El Paso, TX 79925
      View Details
    • New
      $19 SF/Yr
      50,530 SF

      Remodeled Retail/Office Space Available

      Centrally located, remodeled retail and office spaces available for lease.
      5640 Montana Ave, El Paso, TX 79925
      View Details

    Property Visit Statistics

    • Visits by month
      53.5k
    • Visitors by month
      31.1k
    • Avg Time on site
      16 min
    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.
    1122 Mcrae Blvd
    El Paso, TX 79925
    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.
    Create New Password
    • At least 8 characters
    • Contains both letters and numbers
    • Contains uppercase and lowercase letters
    • At most 32 characters
    • Password required
    • Password reset link has expired. Please request a new one.