Your AI Navigator in Commercial Real Estate
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
    Property profile & analytics

    11503 Prosperous Dr Odessa, FL 33556-3453

    • Distribution centers
    • 3,025 SF
    • 0.51 lot acres
    OFF-MARKET
    Last Sale
    Nov 20, 2020
    $400,000
    Value Estimations
    $470,000
    Show details
    Cap Rate Potential
    6.4%
    Distribution centers
    Location Intelligence
    Property ID
    US18-1018187
    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

    • The Cleaning Pros / Upholstery Cleaning Service / Window Cleaning Service

    Property Details for 11503 Prosperous Dr

    Year built
    2001
    Lot size
    0.51 lot acres
    Property size
    3,025 SF
    Zone code
    00I2
    Property type
    Distribution centers
    APN
    29-26-17-0020-00000-0120
    APU
    2926170020000000120

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

      Method
      Estimation
      Statistic approach
      $460,000
      ML approach
      $495,000

    • CAP approach

      CAP Return
      Estimation
      6%
      $535,000
      6.5%
      $495,000
      7%
      $460,000

    • Comparable approach

      Method
      Estimation
      Statistic Estimate
      $675,000
      Market price range: $245k - $675k
      AI Estimate
      $418,000
      Market price range: $117k - $419k

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

    Location Insight

    • Map
    • Local Demand
    City
    Odessa
    County
    Pasco
    State
    Florida
    Longitude
    -82.6251
    Latitude
    28.1969
    CBSA code
    45300
    CBSA name
    TAMPA-ST. PETERSBURG-CLEARWATER, FL 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
    $6,559
    $158,883
    $213,092
    $371,975
    -
    $158,883
    $213,092
    $371,975

    Comparable in this City

    • Value Estimation
      $1,070,000
      4,972 SF

      16030 Redstone Way

      DISTRIBUTION WAREHOUSE • 4,972 SF
      16030 Redstone Way, Odessa, FL 33556-4640
      View Details
    • Value Estimation
      $310,000
      2,368 SF

      14400 Black Lk Rd

      DISTRIBUTION WAREHOUSE • 2,368 SF
      14400 Black Lk Rd, Odessa, FL 33556-3660
      View Details
    • Value Estimation
      $330,000
      2,500 SF

      2715 Success Dr

      DISTRIBUTION WAREHOUSE • 2,500 SF
      2715 Success Dr, Odessa, FL 33556-3471
      View Details
    • Value Estimation
      $370,000
      10,000 SF

      2339 Destiny Way

      DISTRIBUTION WAREHOUSE • 10,000 SF
      2339 Destiny Way, Odessa, FL 33556-3411
      View Details
    • Value Estimation
      $465,000
      8,000 SF

      2308 Marathon Rd

      DISTRIBUTION WAREHOUSE • 8,000 SF
      2308 Marathon Rd, Odessa, FL 33556-3421
      View Details
    • Value Estimation
      $850,000
      129,899 SF

      2500 Lakepointe Pkwy

      DISTRIBUTION WAREHOUSE • 129,899 SF
      2500 Lakepointe Pkwy, Odessa, FL 33556-4374
      View Details

    Similar Nearby for Sale

    • $300,000

      Land with Development Potential

      Over 1 acre lot with development possibilities.
      Peterson Rd, Odessa, FL 33556
      View Details
    • $3,600,000

      New Retail Building For Sale

      10,000 sq ft retail building anchored by Dollar Tree.
      11820 State Road 54, Odessa, FL 33556
      View Details
    • $1,200,000
      1.61 Acres

      Land with Future Use Potential

      1.6 acres of land with future development potential in Odessa.
      13243 Interlaken Rd, Odessa, FL 33556
      View Details
    • $1,482,500
      5.11 Acres

      Lakefront Land in Keystone Area

      5-acre lakefront parcel suitable for residential or commercial ventures.
      18150 Burrell Rd, Odessa, FL 33556
      View Details
    • $220,000

      Land For Sale

      Land available for purchase in Odessa, Florida.
      Bluestone Ln, Odessa, FL 33556
      View Details
    • $350,000

      Land Near State Road 54

      Under an acre lot near dining, groceries, and expressway.
      2 Phillips Rd, Odessa, FL 33556
      View Details

    Similar Nearby for Lease

    • Contact for pricing
      68,654 SF

      2600 Lakepointe Pkwy

      Distribution properties • 68,654 SF
      2600 Lakepointe Pkwy, Odessa, FL 33556
      View Details
    • $73,500

      Industrial Flex Space For Lease

      Redevelopment opportunity with office and warehouse space available for lease.
      2345 Success Dr, Odessa, FL 33556
      View Details
    • $48,000
      217,800 SF

      5-Acre Odessa Industrial Land

      Prime 5-acre industrial site, Odessa, FL
      14241 State Road 54, Odessa, FL 33556
      View Details
    • $50,000

      Industrial Space with Fenced Area

      4,000 SF industrial space with new office and storage.
      11615 Perpetual Dr, Odessa, FL 33556
      View Details
    • $40 SF/Yr
      5,800 SF

      Odessa Medical Retail Space

      New medical space, prime Pasco location.
      16232 Redstone Way, Odessa, FL 33556
      View Details
    • $30 SF/Yr
      1,500 SF

      Retail Space in High-Growth Area

      Retail space available in affluent Northwest Hillsborough County.
      17621 Gunn Hwy, Odessa, FL 33556
      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.
    11503 Prosperous Dr
    Odessa, FL 33556-3453
    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.