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

    12221 Houston Rosslyn Rd Houston, TX 77086-1013

    • Warehouses
    • 82,053 SF
    • 35.38 lot acres
    OFF-MARKET
    Value Estimations
    $8,005,000
    Show details
    Cap Rate Potential
    Location Intelligence
    Property ID
    US82-2572379
    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

    • PALLET LOGISTICS / Freight Service / Logistics Company
    • Rosslyn Business Park / Warehouse & Storage
    • Recodeal Energy Inc / Industrial Manufacturer / Production Facility
    • Texas Rotomold / Factory / Production Facility
    • Advantec / Building Supply

    Property Details for 12221 Houston Rosslyn Rd

    Year built
    1977
    Construction
    METAL FRAME
    Lot size
    35.38 lot acres
    Property size
    82,053 SF
    Property type
    Warehouses
    APN
    1167840010001
    APU
    1167840010001

    Value Estimations

    based on Realmo’s proprietary methodology

    • CAP approach

      CAP Return
      Estimation
      6%
      $10,065,000
      6.5%
      $9,290,000
      7%
      $8,630,000

    • Comparable approach

      Method
      Estimation
      AI Estimate
      $6,721,000
      Market price range: $2.26M - $6.72M

    • Alternative Use

      Use
      Estimation
      AUTO REPAIR, GARAGE
      $8,540,000
      RESTAURANT
      $8,260,000
      RETAIL STORES
      $5,790,000
      OFFICE BUILDING
      $5,710,000
      MEDICAL BUILDING
      $5,235,000
      APARTMENT HOUSE (5+ UNITS)
      $5,130,000

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

    Location Insight

    • Map
    • Local Demand
    City
    Houston
    County
    Harris
    State
    Texas
    Longitude
    -95.4983
    Latitude
    29.908
    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
    2023
    $461,015
    $6,582,406
    $16,357,594
    $22,940,000
    -
    $6,582,406
    $16,357,594
    $22,940,000

    Comparable in this City

    • Value Estimation by Request
      20,700 SF

      7310 West Rd

      Distribution properties • 20,700 SF
      7310 West Rd, Houston, TX 77086
      View Details
    • Value Estimation
      $3,335,000
      199,048 SF

      5250 Sam Houston W Pkwy

      WAREHOUSE, STORAGE • 199,048 SF
      5250 Sam Houston W Pkwy, Houston, TX 77086-1566
      View Details
    • Value Estimation
      $6,255,000
      64,125 SF

      4100 Sam Houston W Pkwy

      WAREHOUSE, STORAGE • 64,125 SF
      4100 Sam Houston W Pkwy, Houston, TX 77086-1465
      View Details
    • Value Estimation
      $2,145,000
      22,000 SF

      5401 Sam Houston W Pkwy

      WAREHOUSE, STORAGE • 22,000 SF
      5401 Sam Houston W Pkwy, Houston, TX 77086-1436
      View Details
    • Value Estimation by Request
      2,904 SF

      12130 Mosielee St

      WAREHOUSE, STORAGE • 2,904 SF
      12130 Mosielee St, Houston, TX 77086-3500
      View Details
    • Value Estimation
      $3,125,000
      130,180 SF

      7601 Fallbrook Dr

      WAREHOUSE, STORAGE • 130,180 SF
      7601 Fallbrook Dr, Houston, TX 77086-2529
      View Details

    Similar Nearby for Sale

    • Contact for pricing
      284,960 SF

      Rosslyn Warehouse: Houston, TX

      Premier industrial warehouse, 284,960 SF.
      11891 Houston Rosslyn Rd, Houston, TX 77086
      View Details
    • $1,200,000
      3,200 SF

      Houston Industrial Property: $1.2M

      3,200 SF Warehouse, High-Traffic Location
      11702 Zuinn St, Houston, TX 77086
      View Details
    • Contact for pricing
      39,456 SF

      Houston Industrial Warehouse For Sale

      39,456 SF Warehouse, 2.86 Acres
      8615 Golden Spike Ln, Houston, TX 77086
      View Details
    • Contact for pricing
      20,700 SF

      West Road Industrial Warehouse

      20,700 SF industrial warehouse with highway access.
      7310 West Rd, Houston, TX 77086
      View Details
    • Contact for pricing
      39,456 SF

      Industrial Building with Crane Access

      39,456 SF industrial building with cranes and outside storage.
      8615 Golden Spike Ln, Houston, TX 77086
      View Details
    • $750,000
      1.99 Acres

      Houston 1.99-Acre Development Site

      Prime Houston land: Mixed-use potential, vacant.
      6902 Breen Dr, Houston, TX 77086
      View Details

    Similar Nearby for Lease

    • Contact for pricing
      284,960 SF

      Houston Warehouse: 284,960 SF

      Massive Houston warehouse, ready for occupancy.
      11891 Houston Rosslyn Rd, Houston, TX 77086
      View Details
    • Contact for pricing
      39,456 SF

      Houston Industrial Manufacturing Space

      39,456 SF Warehouse - For Lease
      8615 Golden Spike Ln, Houston, TX 77086
      View Details
    • $11 SF/Yr
      20,294 SF

      Houston Flex Space Near Beltway 8

      Multiple Suites, Prime NW Houston Location
      15825 Tx-249, Houston, TX 77086
      View Details
    • Contact for pricing
      88,940 SF

      Houston Industrial Park: Crane-Served Warehouse

      Six buildings, 88,940 SF, 4.28 acres. Ideal for multiple tenants.
      11601 Galayda St - 11611, Houston, TX 77086
      View Details
    • Contact for pricing
      30,848 SF

      Houston Warehouse Space for Lease

      30,848 SF warehouse space available in NW Houston.
      10803 Vinecrest Dr, Houston, TX 77086
      View Details
    • $12 SF/Yr
      20,700 SF

      Houston Industrial Warehouse For Lease

      20,700 SF Warehouse, 1.56 Acres
      7310 West Rd, Houston, TX 77086
      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.
    12221 Houston Rosslyn Rd
    Houston, TX 77086-1013
    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.