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
    The Largest CRE Database in the US with Over 1 Million Listings
    Property profile & analytics

    12828 Willow Ctr Dr4-d Houston, TX 77066-3043

    • Office Properties & Spaces
    • 675 SF
    • 0.07 lot acres
    OFF-MARKET
    Value Estimations
    Cap Rate Potential
    Location Intelligence
    Property ID
    US82-1060934
    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

    • Expedey / (Bike/Boat/Book/etc) Store / Corporate Office
    • Memories By Jackie / Wedding Service / Photography Service
    • GBG Go Be Great LLC / Gym & Fitness Center
    • L3 Elite / Gym & Fitness Center
    • JDD Accounting & Tax / Accounting Firm / Tax Preparation

    Property Details for 12828 Willow Ctr Dr4-d

    Year built
    2005
    Construction
    WOOD FRAME
    Lot size
    0.07 lot acres
    Property size
    675 SF
    Property type
    Office Properties & Spaces
    APN
    1250590040004
    APU
    1250590040004

    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
    Houston
    County
    Harris
    State
    Texas
    Longitude
    -95.535
    Latitude
    29.9637
    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
    2022
    $943
    $17,298
    $115,027
    $132,325
    -
    $17,298
    $115,027
    $132,325

    Comparable in this City

    • Value Estimation by Request
      675 SF

      12824 Willow Ctr Dr6-c

      CONDOMINIUM OFFICES • 675 SF
      12824 Willow Ctr Dr6-c, Houston, TX 77066-3025
      View Details
    • Value Estimation by Request
      675 SF

      12824 Willow Ctr Dr6-e

      CONDOMINIUM OFFICES • 675 SF
      12824 Willow Ctr Dr6-e, Houston, TX 77066-3025
      View Details
    • Value Estimation by Request
      675 SF

      12820 Willow Ctr Dr8-e

      CONDOMINIUM OFFICES • 675 SF
      12820 Willow Ctr Dr8-e, Houston, TX 77066-1031
      View Details
    • Value Estimation by Request
      675 SF

      12830 Willow Ctr Dr3-f

      CONDOMINIUM OFFICES • 675 SF
      12830 Willow Ctr Dr3-f, Houston, TX 77066-3040
      View Details
    • Value Estimation by Request
      675 SF

      12828 Willow Ctr Dr4-f

      CONDOMINIUM OFFICES • 675 SF
      12828 Willow Ctr Dr4-f, Houston, TX 77066-3043
      View Details
    • Value Estimation by Request
      675 SF

      12826 Willow Ctr Dr5-c

      CONDOMINIUM OFFICES • 675 SF
      12826 Willow Ctr Dr5-c, Houston, TX 77066-3027
      View Details

    Similar Nearby for Sale

    • $135,000
      675 SF

      Houston Office Condo - 675 SF

      Modern Office Condo, Prime Location
      12824 Willow Centre Dr, Houston, TX 77066
      View Details
    • $129,900
      675 SF

      Houston Office Condo: 675 SF

      Modern office condo, prime location. Lease or buy.
      12818 Willow Centre Dr, Houston, TX 77066
      View Details
    • $129,900
      675 SF

      Houston Office Condo: Investment Opportunity

      675 sf Office Condo, Tenant in Place, Great Investment
      12818-A Willow Centre Dr, Houston, TX 77066
      View Details
    • $147,000
      675 SF

      Executive Office Condo in Houston

      675 SF, Updated, Owner-User Ideal
      12830 Willow Centre Dr, Houston, TX 77066
      View Details
    • $3,148,889
      43,691 SF

      Grant Road Office Complex, Houston

      Houston Office Complex: High Visibility, Value-Add
      10601 Grant Rd, Houston, TX 77066
      View Details
    • $2,150,000
      11,150 SF

      Houston Retail Investment Opportunity

      Marco's Pizza NNN Lease, High Traffic
      12723 Cutten Rd, Houston, TX 77066
      View Details

    Similar Nearby for Lease

    • $9 SF/Yr
      16,500 SF

      Belgold Business Park: Houston Office/Warehouse

      Modern Houston Office & Warehouse Space Available
      7014 Belgold St, Houston, TX 77066
      View Details
    • Contact for pricing
      5,280 SF

      Executive Office Suites in Houston

      Prime Houston Office Space Available
      12432 Cutten Rd, Houston, TX 77066
      View Details
    • $10 SF/Yr
      11,150 SF

      Cutten Road Plaza: Houston Office Space

      Houston Office Suites: 1,000-9,750 SF Available
      12723 Cutten Rd, Houston, TX 77066
      View Details
    • Contact for pricing
      70,800 SF

      Houston Flex Space For Lease

      70,800 SF flex space available for lease in Houston.
      16711 Hollister St, Houston, TX 77066
      View Details
    • $14 SF/Yr
      34,305 SF

      Willowbrook Office Space for Lease

      Modern office suites, flexible layouts, prime location.
      6140 Sam Houston Pkwy, Houston, TX 77066
      View Details
    • Contact for pricing
      22,800 SF

      Northwest Houston Office/Warehouse Space

      Office/warehouse space available for lease in Northwest Houston.
      16535 Hollister St, Houston, TX 77066
      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.
    12828 Willow Ctr Dr4-d
    Houston, TX 77066-3043
    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.