Back to Search
Property profile & analytics
OFF-MARKET
Estimated value
$650,000
Gas stations
12602 Ee Fwy Houston, TX 77015-5614
Individually Owned
11-yr Hold
~
Est. High Equity
Property ID
US83-0358340
Property profile
Verified
Property type
Gas stations
Use group
GAS STATION
Year built
2017
Construction
CONCRETE BLOCKS
Total area
10,358 SF
Lot
1.16 ac (50,730 SF)
APN
1377900010001
UPID
US83-0358340
Cap rate & NOI
Priority signal for investors
Implied cap rate, NOI & suggested price
Cap rate vs submarket · NOI estimate · 3 price anchors
Implied cap rate, NOI & suggested price
Cap vs submarket · NOI estimate · 3 price anchors
Current use
Occupant on record · Public records
-
Shell Restaurant
-
Circle K Grocery & Convenience Store
-
ATM (ATM Link, Inc.) Atm
-
VAPE KING BREAK TIME Gas Station
-
Bitcoin Depot | Bitcoin ATM Atm
Value estimations
Realmo proprietary · 4 methods
AI Approach
AI
$470k
CAP Approach
CAP
by Request
Comparable Approach
Comparable
$825k
Blend (final)
Blend
$650k
Owner & transaction history
Margaret L Johnson · 11 yrs held
Margaret L Johnson
since 2015
6 recorded transactions
Zoning & alternative use
Permitted uses
Permitted uses
Allowed · conditional · prohibited
Top alternative use upside
Restaurant
$980,000
+28.9%
Apartment house (5+ units)
$930,000
+22.2%
Cap rate
Implied · in-place · derived from last sale + estimated NOI
Implied Cap rate
#1
Implied · in-place · NOI ÷ last sale
In-place · derived from last sale + estimated NOI
Cap rate, NOI & submarket benchmark
Implied cap rate vs Houston submarket · NOI estimate · Typical band, median & reading
Implied cap rate, NOI & submarket benchmark
Cap vs Houston submarket · NOI estimate · typical band, median & reading
Refine your cap rate
8-question underwriting flow
1.
Property current status — Going-In vs Stabilized
2.
Price for denominator — asking / offer / market
3.
Leasing status & lease structure (NNN / Gross)
4.
Tenant risk profile & vacancy assumption
5.
Upload T12 / rent roll / OM (optional)
Refine in 60 seconds, get exact suggested price
T12 upload · Submarket benchmarks · Sensitivity grid
Suggested price · 3 cap rate anchors
Income approach @ 5% / 7% / 9% — aggressive / typical / conservative
Suggested price at 5% / 7% / 9% cap
Aggressive / typical / conservative · Implied $/SF per anchor · Sensitivity grid
Suggested price at 5% / 7% / 9% cap
Aggressive / typical / conservative · implied $/SF · sensitivity
Value
AI, CAP & Alternative Use estimations · Realmo proprietary blendValue Estimations
Based on Realmo’s proprietary methodology
AI Approach
Method
Estimation
Statistic approach
by Request
ML approach
$470,000
CAP Approach
CAP Return
Estimation
6%
by Request
6.5%
by Request
7%
by Request
Alternative Use
Use
Estimation
SERVICE STATION (FULL SERVICE)
$760,000
Current use
RESTAURANT
$980,000
Change: +29% · Conversion: Difficult
APARTMENT HOUSE (5+ UNITS)
$930,000
Change: +22% · Conversion: Difficult
RETAIL STORES
$745,000
Change: -2% · Conversion: Difficult
WAREHOUSE, STORAGE
$670,000
Change: -12% · Conversion: Difficult
Blend value · Realmo final
$650k
Range $585k – $715k · ±10%
Realmo estimate · informational only.
These numbers are calculated by our models from public records and may not reflect actual market value.
Not an appraisal.
Verify with a licensed appraiser before transacting. Realmo accepts no liability for divergence from real-world outcomes.
View the full estimation — every method, every assumption
Confidence drivers & risk notes · Custom comparable set · Free for first 3 / day
Full estimation methodology
Every method · every assumption · confidence drivers
Price per SF
Sale + rent benchmarks
Subject property
$63 / SF
Submarket sale & rent benchmarks
Median sale $/SF · Asking & closed rent · Submarket vacancy
Submarket sale & rent benchmarks
Median sale $/SF · asking & closed rent · submarket vacancy
Property tax & assessments
Tax year 2022Property tax & assessments
Tax year 2022
Tax billed
$40,268
Tax year 2022
Assessed value
$1,962,022
Assessed 2024
Previous assessed
$1,998,601
-1.8% YoY
Effective rate
2.05%
On assessed value
Assessed land
$760,950
Assessed improvement
$1,201,072
Land market value
$760,950
Improvement market value
$1,201,072
Total market value
$1,962,022
Applied tax rate
1.0000
Comparables
6 recent transactions · within 1.5 miComparable in this city
6 recent transactions
Comparable in this City
Similar Nearby for Sale
Similar Nearby for Lease
Recent comparable sales
Sale price & price/SF · Sale date & distance · Adjustments & confidence
Recent comparable sales
Sale price & $/SF · sale date & distance · adjustments
Property description
Physical attributes from public recordsBuilding & lot
Public records
Property type
Gas stations
Use group
GAS STATION
Status
Off-Market
Year built
2017
Construction
CONCRETE BLOCKS
Heating
FORCED AIR
Cooling
CENTRAL
Buildings
1
Total area
10,358 SF
Lot
1.16 ac (50,730 SF)
APN
1377900010001
UPID
US83-0358340
Jurisdiction
HARRIS
Zoning & alternative use
Zoning · permitted uses
Permitted & conditional uses
Allowed uses · Special-permit conditions · Prohibited uses
Permitted & conditional uses
Allowed · special-permit conditions · prohibited
Alternative use value scenarios
Repositioning upside vs current use
SERVICE STATION (FULL SERVICE) Current
Est. value
$760,000
RESTAURANT
Est. value
$980,000
APARTMENT HOUSE (5+ UNITS)
Est. value
$930,000
RETAIL STORES
Est. value
$745,000
WAREHOUSE, STORAGE
Est. value
$670,000
SERVICE STATION (FULL SERVICE) Current
RESTAURANT
APARTMENT HOUSE (5+ UNITS)
RETAIL STORES
WAREHOUSE, STORAGE
Alternative use deep dive — conversion cost, permits, timeline
Conversion cost estimate · Permit path & risks · Stabilized NOI per option
Alternative use deep dive
Conversion cost · permit path · stabilized NOI per option
Building & site characteristics
From public records
Year built
2017
Construction
CONCRETE BLOCKS
Heating
FORCED AIR
Cooling
Yes
Buildings
1
Lot
1.16 ac
Current owner
From public records · entity-resolved
Margaret L Johnson
Individual
Mailing address
PO BOX 52085, PHOENIX, AZ 85072-2085
Ownership since
2015
Owner contacts — direct phone, email, and related entities
Decision-maker phone · Verified email · Related entities & filings
Owner contacts
Email · phone · related entities
Sales History
6 recorded events · public records
Date
Price
Buyer
Seller
Deed Type
Mortgage
Jun 2, 2015
—
Margaret L Johnson
Johnson William E SR
Quit Claim Deed
related
—
Dec 1, 2011
—
Lcg Federal LLC
Sarbali INC
Grant Deed
related
—
Jun 21, 2007
—
Petromax Oil INC
Sarbali INC
Warranty Deed
$700,400 · Sterling Bk/harris Cnty Tx
—
—
Lcg Federal LLC
—
Deed Of Trust
related
$858,300 · Green Bk
—
—
Petromax Oil INC
—
Deed Of Trust
related
$56,678 · Sterling Bk/harris Cnty Tx
—
—
Lcg Federal LLC
—
Loan Modification
related
$858,300 · Green Bk
Coming soon
Costs & Benchmarks
Operating expenses, capex projections, utility benchmarks, and submarket comparables — all in one view.
Coming soon
Risks
Flood, climate, environmental, title, and tenant-concentration risk — surfaced with mitigations and source citations.
Try Rey
Ask anything about this address in plain English.
“Is 15.6% cap rate sustainable?” · “Best tenant mix for BU1?” · “What’s the redev upside?”
You own 12602 Ee Fwy?
List it free. Reach 20,000 daily buyers.
We’ve already pulled the facts. Confirm photos + price and you’re live in 2 minutes.
List this address →
Full reports are paid
Unlock the full Property Analytics report
Start free for 7 days — no card required. Full owner contacts, all 4 valuations with methodology, refine flow, comparable adjustments, foot-traffic deep dive, export to PDF / CSV.
