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

    1404 Villa Maria Rd Bryan, TX 77801-4223

    • Commercial real estate
    • 6,446 SF
    • 1.31 lot acres
    OFF-MARKET
    Last Sale
    Sep 09, 2021
    Value Estimations
    $1,185,000
    Show details
    Cap Rate Potential
    Location Intelligence
    Property ID
    US82-1597613
    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

    • Mobil 1 Lube Express / Auto Repair Shop
    • Rally Car Wash / Car Wash
    • Rally Lube Center & Car Wash / Car Wash

    Property Details for 1404 Villa Maria Rd

    Year built
    2005
    Construction
    STEEL FRAME
    Lot size
    1.31 lot acres
    Property size
    6,446 SF
    Property type
    Commercial real estate
    APN
    635700-0000-0020
    APU
    63570000000020

    Value Estimations

    based on Realmo’s proprietary methodology

    • CAP approach

      CAP Return
      Estimation
      6%
      $1,175,000
      6.5%
      $1,085,000
      7%
      $1,005,000

    • Comparable approach

      Method
      Estimation
      AI Estimate
      $1,291,000
      Market price range: $471k - $1.29M

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

    Location Insight

    • Map
    • Local Demand
    City
    Bryan
    County
    Brazos
    State
    Texas
    Longitude
    -96.3744
    Latitude
    30.6325
    CBSA code
    17780
    CBSA name
    COLLEGE STATION-BRYAN, 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
    $18,690
    $223,150
    $667,836
    $890,986
    -
    $223,150
    $667,836
    $890,986

    Comparable in this City

    • Value Estimation by Request
      0.34 Acres

      4108 Aspen St

      Land • 0.34 Acres
      4108 Aspen St, Bryan, TX 77801
      View Details
    • Value Estimation by Request
      0.24 Acres

      College Ave

      Commercial real estate • 0.24 Acres
      College Ave, Bryan, TX 77801
      View Details
    • Value Estimation
      $715,000
      4,442 SF

      3810 Old College Rd

      COMMERCIAL (GENERAL) • 4,442 SF
      3810 Old College Rd, Bryan, TX 77801-4111
      View Details
    • Value Estimation by Request
      1,200 SF

      904 Turkey Crk Rd

      COMMERCIAL (GENERAL) • 1,200 SF
      904 Turkey Crk Rd, Bryan, TX 77801-1552
      View Details
    • Value Estimation by Request
      1,500 SF

      104 Lynn Dr

      COMMERCIAL (GENERAL) • 1,500 SF
      104 Lynn Dr, Bryan, TX 77801
      View Details
    • Value Estimation
      $710,000
      3,850 SF

      511 Carson St

      COMMERCIAL (GENERAL) • 3,850 SF
      511 Carson St, Bryan, TX 77801-1312
      View Details

    Similar Nearby for Sale

    • $595,000
      0.57 Acres

      Bryan, TX Commercial Building

      Spacious Commercial Building, Prime Location
      Mitchell St, Bryan, TX 77801
      View Details
    • Contact for pricing
      0.57 Acres

      Bryan, TX Commercial Storage Lot

      Half-acre lot, ideal storage, central location.
      Mitchell St, Bryan, TX 77801
      View Details
    • $1,281,000
      2.40 Acres

      West Bryan Commercial Land

      2.4 Acres, High Traffic Area, C-3 Zoning
      0 Villa Maria Rd, Bryan, TX 77801
      View Details
    • $255,000
      0.35 Acres

      Bryan Land: Prime Development Site

      0.35-acre commercial lot near TAMU.
      1308 Villa Maria Rd, Bryan, TX 77801
      View Details
    • $319,900
      0.49 Acres

      3319 College Ave

      Land • 0.49 Acres
      3319 College Ave, Bryan, TX 77801
      View Details
    • $525,000
      0.34 Acres

      Prime Bryan Land - Multi-Family Potential

      0.34-acre commercial lot, ideal for development.
      4108 Aspen St, Bryan, TX 77801
      View Details

    Similar Nearby for Lease

    • Contact for pricing

      Carter Creek Retail Pads

      Prime Bryan, TX commercial land
      0 Earl Rudder Fwy, Bryan, TX 77801
      View Details
    • $16 SF/Yr
      54,203 SF

      Prime Bryan Office Space Available

      Modern Offices, Flexible Sizes, Great Location
      3833 Texas Ave, Bryan, TX 77801
      View Details
    • $11 SF/Yr
      4,824 SF

      Bryan Retail Warehouse Opportunity

      4,824 SF Retail/Warehouse Space in Bryan, TX
      1502 Texas Ave, Bryan, TX 77801
      View Details
    • $6 SF/Yr
      3,016 SF

      Prime Bryan Restaurant Space

      Established Restaurant, 3016 sq ft
      206 Villa Maria Rd, Bryan, TX 77801
      View Details
    • Contact for pricing
      800 SF

      Westgate Center Retail Space

      800 SF Retail Space, Bryan, TX
      4201 Wellborn Rd, Bryan, TX 77801
      View Details
    • $10 SF/Yr
      2,564 SF

      Prime Bryan Office Space - 2564 SF

      Single-tenant office, ideal medical or executive use.
      624 Mary Lake Dr, Bryan, TX 77801
      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.
    1404 Villa Maria Rd
    Bryan, TX 77801-4223
    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.