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

    122 Heatherwood Dr Spring, TX 77386-1109

    • Office buildings
    • 2,484 SF
    • 0.40 lot acres
    OFF-MARKET
    Value Estimations
    $275,000
    Show details
    Cap Rate Potential
    Location Intelligence
    Property ID
    US83-2445318
    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

    • Houston Appraisal Team / Appraiser

    Property Details for 122 Heatherwood Dr

    Year built
    2003
    Lot size
    0.40 lot acres
    Property size
    2,484 SF
    Zone code
    6
    Property type
    Office buildings
    APN
    7640-02-21300
    APU
    76400221300

    Description

    This exceptional 2,484-square-foot commercial property, located at 122 Heatherwood Drive in Spring, Texas, 77386, presents a remarkable opportunity for businesses seeking a thriving location. Situated in Oak Ridge North, just outside The Woodlands, this single-story building boasts a Class B rating and underwent renovations in 2023, ensuring modern amenities. The property features a versatile layout adaptable to various business needs, including traditional office, executive office, coworking, or creative office uses. Its convenient location offers easy access to and from I-45, placing it near key attractions such as The Woodlands Mall, area hospitals, Market Street, and Rayford/Sawdust Road, ensuring high visibility and accessibility. Ample parking is available with 15 spaces to accommodate both employees and clients. The surrounding area is a vibrant commercial hub with a diverse mix of retail, restaurants, and other offices. A long-term lease is preferred, ideally for three years or more, with competitive rental rates. This property is ready for occupancy in June and offers a fantastic chance to establish your business in a highly desirable Spring, Texas location. The zoning is commercial.

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

      Method
      Estimation
      ML approach
      $275,000

    • Comparable approach

      Method
      Estimation
      AI Estimate
      $259,000
      Market price range: $260k - $376k

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

    Location Insight

    • Map
    • Local Demand
    City
    Spring
    County
    Montgomery
    State
    Texas
    Longitude
    -95.4444
    Latitude
    30.1392
    CBSA code
    26420
    CBSA name
    HOUSTON-SUGAR LAND-BAYTOWN, 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
    2024
    $4,887
    $137,930
    $143,620
    $281,550
    -
    $137,930
    $143,620
    $281,550

    Comparable in this City

    • Value Estimation
      $260,000
      833 SF

      31110 Imperial Oaks Blvd

      OFFICE BUILDING • 833 SF
      31110 Imperial Oaks Blvd, Spring, TX 77386
      View Details
    • Value Estimation
      $1,040,000
      32,258 SF

      26797 Hanna Rd

      OFFICE BUILDING • 32,258 SF
      26797 Hanna Rd, Spring, TX 77386
      View Details
    • Value Estimation
      $290,000
      2,284 SF

      25327 Oakhurst Dr

      OFFICE BUILDING • 2,284 SF
      25327 Oakhurst Dr, Spring, TX 77386-1424
      View Details
    • Value Estimation
      $480,000
      7,348 SF

      25520 Richards Rd

      OFFICE BUILDING • 7,348 SF
      25520 Richards Rd, Spring, TX 77386-2637
      View Details
    • Value Estimation
      $290,000
      3,236 SF

      25602 Oakhurst Dr

      OFFICE BUILDING • 3,236 SF
      25602 Oakhurst Dr, Spring, TX 77386-1436
      View Details
    • Value Estimation
      $270,000
      1,642 SF

      25323 Oakhurst Dr

      OFFICE BUILDING • 1,642 SF
      25323 Oakhurst Dr, Spring, TX 77386-1424
      View Details

    Similar Nearby for Sale

    • $950,000
      4,800 SF

      Commercial Building Near I-45

      4,800 SF commercial building in Spring, TX for sale.
      1010 Rayford Rd, Spring, TX 77386
      View Details
    • $1,200,000
      7,430 SF

      Office and Multifamily Investment Opportunity

      Office building and triplex near IH-45, fully tenant occupied.
      409 Rayford Rd, Spring, TX 77386
      View Details
    • $1,200,000
      5,030 SF

      Rayford Road Mixed-Use Property

      Spring, TX investment opportunity: 5,030 SF, 100% occupied.
      409 Rayford Rd, Spring, TX 77386
      View Details
    • Contact for pricing
      8,000 SF

      Rayford Bend Office Complex

      8,000 SF Office Building, Spring, TX
      1230 Rayford Bnd, Spring, TX 77386
      View Details
    • Contact for pricing
      39,500 SF

      Richards Road Business Park: Prime TX Location

      Modern Office/Warehouse Space Available
      25533 Richards Rd, Spring, TX 77386
      View Details
    • Contact for pricing
      60,000 SF

      Office/Flex Space Near Woodlands

      Office and flex suites available near major thoroughfares.
      500 Spring Hills Dr, Spring, TX 77386
      View Details

    Similar Nearby for Lease

    • $0.24 SF/Yr
      63,374 SF

      Woodlands 45 Corporate Center

      Executive Suites, Flexible Options
      24624 Interstate 45, Spring, TX 77386
      View Details
    • $3,000 /Mo
      1,480 SF

      Renovated Mixed-Use Live/Work Property

      Move-in ready, versatile space on a spacious unrestricted lot.
      29806 Lazy Ln, Spring, TX 77386
      View Details
    • $22 SF/Yr
      30,000 SF

      Spring Trails Office Complex

      Multi-tenant office & retail space available
      28517 Spring Trail Rdg, Spring, TX 77386
      View Details
    • $19 SF/Yr
      3,497 SF

      Versatile Office Space Available

      3,497 SF office space for lease near Highway 45.
      24950 Spring Ridge Dr, Spring, TX 77386
      View Details
    • $16 SF/Yr
      60,000 SF

      Spring Hill Executive Park Offices

      Modern Flex & Executive Suites in The Woodlands
      322 Spg Hl Dr, The Woodlands, TX 77386
      View Details
    • $25 SF/Yr
      250,000 SF

      Havenwood Office Park: Prime Space

      Class A Office Suites in Spring, TX
      25700 Interstate 45, Spring, TX 77386
      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.
    122 Heatherwood Dr
    Spring, TX 77386-1109
    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.