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

    1165 Hembree Rd Roswell, GA 30076-4624

    • Office Properties & Spaces
    • 1,385 SF
    • 0.03 lot acres
    OFF-MARKET
    Value Estimations
    Cap Rate Potential
    Location Intelligence
    Property ID
    US22-0790363
    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

    • Visually Sold Real Estate Photography / Photography Service / (Bike/Boat/Book/etc) Store

    Property Details for 1165 Hembree Rd

    Year built
    2000
    Construction
    WOOD
    Lot size
    0.03 lot acres
    Property size
    1,385 SF
    Zone code
    C3
    Property type
    Office Properties & Spaces
    APN
    12 224005480992
    APU
    12224005480992

    Description

    This exceptional 2,744 square foot office condo, located at 1165 Hembree Road, Suites 110 & 120, Roswell, GA 30076, presents a compelling investment opportunity. The property features two units, totaling 2,744 square feet, currently 100% occupied by a credit-rated tenant, MMR Group, under a modified lease with a 3-year term commencing March 1, 2022, and expiring February 28, 2025. The lease includes a 5.26% annual rent increase. The property boasts a strong net operating income (NOI) of $35,757, resulting in an attractive 8.04% cap rate. The asking price is $445,000, translating to a price per square foot of $162.17. Built in 2000, this stabilized investment is zoned C3 and offers 50 shared parking spaces. The property is ideal for 1031 investors seeking a high-yield, low-risk investment with a reputable tenant. Taxes, insurance, and condo fees are covered by the landlord. This turnkey investment offers a stable income stream and significant upside potential. The property's location in Roswell, Fulton County, provides easy access to major transportation routes. This is a rare opportunity to acquire a high-quality, stabilized office condo in a prime location.

    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
    Roswell
    County
    Fulton
    State
    Georgia
    Longitude
    -84.3288
    Latitude
    34.0606
    CBSA code
    12060
    CBSA name
    ATLANTA-SANDY SPRINGS-MARIETTA, GA 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
    $1,904
    $22,440
    $45,000
    $67,440
    -
    $56,100
    $112,500
    $168,600

    Comparable in this City

    • Value Estimation by Request
      39,590 SF

      695 Mansell Rd

      Office space • 39,590 SF
      695 Mansell Rd, Roswell, GA 30076
      View Details
    • Value Estimation by Request
      49,505 SF

      20 Mansell Ct

      Office Properties & Spaces • 49,505 SF
      20 Mansell Ct, Roswell, GA 30076
      View Details
    • Value Estimation by Request
      1,136 SF

      555 Sun Vly Dr

      CONDOMINIUM OFFICES • 1,136 SF
      555 Sun Vly Dr, Roswell, GA 30076-5612
      View Details
    • Value Estimation by Request
      1,136 SF

      555 Sun Vly Dr

      CONDOMINIUM OFFICES • 1,136 SF
      555 Sun Vly Dr, Roswell, GA 30076-5612
      View Details
    • Value Estimation by Request
      1,136 SF

      500 Sun Vly Dr

      CONDOMINIUM OFFICES • 1,136 SF
      500 Sun Vly Dr, Roswell, GA 30076-1482
      View Details
    • Value Estimation by Request
      1,136 SF

      555 Sun Vly Dr

      CONDOMINIUM OFFICES • 1,136 SF
      555 Sun Vly Dr, Roswell, GA 30076-5612
      View Details

    Similar Nearby for Sale

    • Contact for pricing
      0.05 Acres

      Roswell Office Space: Two-Story Suite

      Prime Roswell location, two-floor office suite available. Move-in ready, flexible lease terms.
      11205 Alpharetta Hwy, Roswell, GA 30076
      View Details
    • $255,600
      0.03 Acres

      Roswell Executive Office Condo

      Prime Roswell location, 1136 sq ft office.
      500 Sun Valley Dr, Roswell, GA 30076
      View Details
    • Contact for pricing
      0.04 Acres

      Roswell Medical Office Suite for Lease

      Prime Roswell location, fully-serviced medical office.
      1105 Upper Hembree Rd, Roswell, GA 30076
      View Details
    • Contact for pricing
      0.05 Acres

      Roswell Office Space: Prime Location

      Move-in ready office, 2000 sq ft, ideal for professionals.
      1115 Upper Hembree Rd, Roswell, GA 30076
      View Details
    • Contact for pricing
      0.46 Acres

      Roswell Office Space: Charming & Convenient

      All-inclusive office, ideal for professionals.
      1560 Warsaw Rd, Roswell, GA 30076
      View Details
    • $175,000
      750 SF

      Roswell Office Condo Investment

      Prime Roswell location, 750-1680 sq ft.
      900 Old Roswell Lakes Pkwy, Roswell, GA 30076
      View Details

    Similar Nearby for Lease

    • $27 SF/Yr
      652,000 SF

      Mansell Overlook 300 Office Space

      Prime Roswell Office Building, Suites Available
      300 Colonial Center Pkwy, Roswell, GA 30076
      View Details
    • $27 SF/Yr
      652,000 SF

      Mansell Overlook Office Space for Lease

      Prime Roswell, GA office space available. Multiple suites, flexible sizes.
      500 Colonial Center Pkwy, Roswell, GA 30076
      View Details
    • $30 SF/Yr
      400 SF

      Roswell Executive Office Suite

      Charming Office, All-Inclusive, Immediate Occupancy
      1560 Warsaw Rd, Roswell, GA 30076
      View Details
    • $27 SF/Yr
      652,000 SF

      Mansell Overlook Office Campus

      Class A Office Space for Lease in Alpharetta
      200 Mansell Ct, Roswell, GA 30076
      View Details
    • $27 SF/Yr
      652,000 SF

      Mansell Overlook Office Space for Lease

      Prime Roswell, GA office space available.
      100 Mansell Ct, Roswell, GA 30076
      View Details
    • $16 SF/Yr
      49,505 SF

      Alpharetta Office Sublease Opportunity

      4,635 SF Office Suite - Roswell, GA
      20 Mansell Ct, Roswell, GA 30076
      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.
    1165 Hembree Rd
    Roswell, GA 30076-4624
    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.