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

    1204 Lk Hearn NE Dr Brookhaven, GA 30319-1412

    • Commercial land
    • 57,594 SF
    • 2.60 lot acres
    OFF-MARKET
    Value Estimations
    $5,770,000
    Show details
    Cap Rate Potential
    Location Intelligence
    Property ID
    US22-0817300
    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

    • Commercial land

    Property Details for 1204 Lk Hearn NE Dr

    Lot size
    2.60 lot acres
    Property size
    57,594 SF
    Zone code
    OI
    Property type
    Commercial land
    APN
    18 329 02 006
    APU
    1832902006

    Value Estimations

    based on Realmo’s proprietary methodology

    • Comparable approach

      Method
      Estimation
      Statistic Estimate
      $5,421,000
      Market price range: $5.42M - $36.2M
      AI Estimate
      $5,408,000
      Market price range: $5.41M - $13.9M

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

    Location Insight

    • Map
    • Local Demand
    City
    Brookhaven
    County
    Dekalb
    State
    Georgia
    Longitude
    -84.3477
    Latitude
    33.9136
    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
    2024
    $13,475
    $180,000
    $0.00
    $180,000
    -
    $450,000
    $0.00
    $450,000

    Comparable in this City

    • Value Estimation by Request
      0.23 Acres

      3147 Osborne NE Rd

      VACANT COMMERCIAL LAND • 1,120 SF
      3147 Osborne NE Rd, Brookhaven, GA 30319-2314
      View Details
    • Value Estimation by Request
      0.19 Acres

      3509 Clairmont NE Rd

      VACANT COMMERCIAL LAND • 1,048 SF
      3509 Clairmont NE Rd, Brookhaven, GA 30319-3625
      View Details
    • Value Estimation
      $2,885,000
      0.39 Acres

      2614 Apple Vly NE Rd

      VACANT COMMERCIAL LAND • 836 SF
      2614 Apple Vly NE Rd, Brookhaven, GA 30319-3137
      View Details
    • Value Estimation by Request
      11.50 Acres

      3412 Osborne NE Rd

      VACANT COMMERCIAL LAND • 1,796 SF
      3412 Osborne NE Rd, Atlanta, GA 30319
      View Details
    • Value Estimation
      $560,000
      0.35 Acres

      2586 Osborne NE Rd

      VACANT COMMERCIAL LAND • 660 SF
      2586 Osborne NE Rd, Brookhaven, GA 30319-3642
      View Details
    • Value Estimation
      $2,220,000
      1.04 Acres

      2586 Osborne NE Rd

      VACANT COMMERCIAL LAND • 660 SF
      2586 Osborne NE Rd, Brookhaven, GA 30319-3642
      View Details

    Similar Nearby for Sale

    • $650,000
      Pending

      Prime Commercial Lot in Brookhaven

      Commercial corner lot in Brookhaven with existing structure and parking.
      1334 Windsor Pkwy, Atlanta, GA 30319
      View Details
    • $380,000
      Pending

      Brookhaven Land in Gated Community

      Land for custom home in prime Brookhaven location.
      1010 Arbor Trce NE, Atlanta, GA 30319
      View Details
    • $4,500,000
      Pending

      Brookhaven Land Development Opportunity

      4.6-acre Brookhaven land parcel zoned RS-100 for development.
      3940 Byrnwyck Pl NE, Atlanta, GA 30319
      View Details
    • $599,000
      0.75 Acres

      Brookhaven Development Opportunity Near Buckhead

      0.75-acre lot near Brookhaven, Buckhead, with development potential.
      2093 Pine Cone Ln NE, Atlanta, GA 30319
      View Details
    • $739,900
      Pending

      Brookhaven Duplex on Large Lot

      Tear-down duplex on 0.51-acre lot in Ashford Park.
      3184 Caldwell Rd NE, Atlanta, GA 30319
      View Details
    • New
      $225,000
      0.14 Acres

      Brookhaven Homesite in Lynnwood Park

      Vacant land in Brookhaven's desirable Lynnwood Park neighborhood.
      3167 Mae Ave NE, Atlanta, GA 30319
      View Details

    Similar Nearby for Lease

    • $8,000 /Mo
      26,136 SF

      Brookhaven Church with Rental Apartment

      Versatile church with seating, offices, and a two-bedroom apartment.
      3593 Clairmont Rd, Atlanta, GA 30319
      View Details
    • $8,000 /Mo
      7,500 SF

      Brookhaven Church and Office Space

      Versatile property suitable for church, office, or residential use.
      3593 Clairmont Rd, Atlanta, GA 30319
      View Details
    • Contact for pricing
      102,864 SF

      Buckhead Retail Space Available

      Prime Buckhead location, 3,117 sq ft retail space.
      3871 Peachtree Rd, Atlanta, GA 30319
      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.
    1204 Lk Hearn NE Dr
    Brookhaven, GA 30319-1412
    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.