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

    1514 Henderson St Cleburne, TX 76033-4139

    • Commercial real estate
    • 4,576 SF
    • 0.76 lot acres
    OFF-MARKET
    Value Estimations
    $750,000
    Show details
    Cap Rate Potential
    Location Intelligence
    Property ID
    US83-3915449
    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

    • Johnson County ProNet / Employment Agency / Advocacy Group

    Property Details for 1514 Henderson St

    Year built
    1980
    Lot size
    0.76 lot acres
    Property size
    4,576 SF
    Property type
    Commercial real estate
    APN
    126.2978.00010
    APU
    126297800010

    Description

    This exceptional investment opportunity features a brand-new, 1,682 square foot Take 5 Oil Change in Cleburne, Texas. Located at 1514 W Henderson St, this property sits on a 0.78-acre lot and boasts a 20-year absolute triple-net (NNN) lease with a corporate guarantee from Driven Funding Holdco, LLC, a company with over 3,500 units. The lease commenced upon closing and includes four, five-year renewal options. The current annual net operating income (NOI) is $125,000, representing a 6.00% cap rate on the $2,083,333 asking price, or $1,238.60 per square foot. Rent increases are built in, with a 1.50% annual escalation starting in year two. The property was constructed in 2024 and enjoys 100% occupancy. This is a secure, long-term investment with significant upside potential due to the established tenant, strong lease terms, and built-in rent growth. The property's prime location in Cleburne, Texas, further enhances its value and attractiveness to investors seeking stable, passive income. This is a rare opportunity to acquire a high-quality, net-leased property with a strong tenant and significant remaining lease term. The property's strong financials and favorable lease terms make it an ideal addition to any diversified investment portfolio.

    Value Estimations

    based on Realmo’s proprietary methodology

    • CAP approach

      CAP Return
      Estimation
      6%
      $770,000
      6.5%
      $715,000
      7%
      $660,000

    • Comparable approach

      Method
      Estimation
      AI Estimate
      $783,000
      Market price range: $264k - $788k

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

    Location Insight

    • Map
    • Local Demand
    City
    Cleburne
    County
    Johnson
    State
    Texas
    Longitude
    -97.4106
    Latitude
    32.34
    CBSA code
    19100
    CBSA name
    DALLAS-FORT WORTH-ARLINGTON, 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
    2018
    $10,276
    $581,875
    $166,446
    $748,321
    -
    $581,875
    $166,446
    $748,321

    Comparable in this City

    • Value Estimation by Request
      3.50 Acres

      3 Kilpatrick St

      Commercial real estate • 3.50 Acres
      3 Kilpatrick St, Cleburne, TX 76033
      View Details
    • Value Estimation by Request
      282.39 Acres

      6000 Retreat Clubhouse Dr

      COMMERCIAL (GENERAL) • 282.39 Acres
      6000 Retreat Clubhouse Dr, Cleburne, TX 76033
      View Details
    • Value Estimation by Request
      0.34 Acres

      134 Century Dr

      COMMERCIAL (GENERAL) • 0.34 Acres
      134 Century Dr, Cleburne, TX 76033
      View Details
    • Value Estimation by Request
      0.15 Acres

      514 Main St

      COMMERCIAL (GENERAL) • 0.15 Acres
      514 Main St, Cleburne, TX 76033-3806
      View Details
    • Value Estimation by Request
      0.15 Acres

      1003 Main St

      COMMERCIAL (GENERAL) • 0.15 Acres
      1003 Main St, Cleburne, TX 76033
      View Details
    • Value Estimation by Request
      0.41 Acres

      1307 Main St

      COMMERCIAL (GENERAL) • 0.41 Acres
      1307 Main St, Cleburne, TX 76033
      View Details

    Similar Nearby for Sale

    • $799,000
      8.94 Acres

      Prime Cleburne Commercial Land

      8.94 Acres, High Visibility, Hwy 171 Access
      200 Kilpatrick Ave, Cleburne, TX 76033
      View Details
    • $375,000
      4.63 Acres

      Cleburne Commercial Land - 4.63 Acres

      Spacious Commercial Land, Ideal for Storage
      201 Country Club Rd, Cleburne, TX 76033
      View Details
    • Contact for pricing
      810 SF

      Cleburne Office & Land Investment

      Prime Cleburne location, flexible office spaces.
      405 Ridgeway Ste D Dr, Cleburne, TX 76033
      View Details
    • Contact for pricing
      2,184 SF

      Cleburne Office Space For Lease

      Prime Cleburne location, flexible office suites.
      405 Ridgeway Dr Ste H Dr, Cleburne, TX 76033
      View Details
    • $795,000
      10,612 SF

      Cleburne Office & Land Investment

      Prime Cleburne location, high potential.
      405 Ridgeway Dr, Cleburne, TX 76033
      View Details
    • $450,000
      368 SF

      805 Poindexter Ave, Cleburne, TX 76033

      Commercial real estate • 368 SF
      805 Poindexter Ave, Cleburne, TX 76033
      View Details

    Similar Nearby for Lease

    • Contact for pricing
      211,000 SF

      Nolan River Mall: Cleburne Retail Space

      Prime Cleburne retail space, 30,000 sq ft available.
      1663 Henderson St, Cleburne, TX 76033
      View Details
    • $16 SF/Yr
      3,994 SF

      Executive Office Suites in Cleburne, TX

      Modern Office Space, 2,000 sq ft Available
      501 Nolan River Rd, Cleburne, TX 76033
      View Details
    • $12 SF/Yr
      9,250 SF

      Stonegate Plaza Office Space

      Prime Office Space, Flexible Layout, Ready to Lease
      111 Hyde Park Blvd, Cleburne, TX 76033
      View Details
    • $2,000 /Mo
      4,400 SF

      Office Space in Cleburne, TX

      Second-floor office space available for lease in Cleburne, Texas.
      1601 W Henderson St, Cleburne, TX 76033
      View Details
    • Contact for pricing
      30,000 SF

      Regional Mall Retail Space

      Regional mall retail space in Cleburne, Texas.
      1655-1663 W Henderson St, Cleburne, TX 76033
      View Details
    • Contact for pricing
      19,184 SF

      Cleburne Warehouse with Expansion Potential

      19,184 SF warehouse/office on 5.16 acres, expansion possible.
      3941 Windmill Rd, Cleburne, TX 76033
      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.
    1514 Henderson St
    Cleburne, TX 76033-4139
    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.