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

    1637 Market St Hearne, TX 77859-3873

    • Industrial properties
    • 4,597 SF
    • 4.84 lot acres
    OFF-MARKET
    Value Estimations
    $525,000
    Show details
    Cap Rate Potential
    5.5%
    Industrial properties
    Location Intelligence
    Property ID
    US82-9460604
    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

    • Industrial properties

    Property Details for 1637 Market St

    Year built
    2023
    Lot size
    4.84 lot acres
    Property size
    4,597 SF
    Property type
    Industrial properties
    APN
    000304-001672
    APU
    304001672

    Description

    This exceptional investment opportunity presents a brand-new, 6,050-square-foot 7-Eleven convenience store and gas station located at 1637 N Market St, Hearne, TX 77859. Built in 2023, the property sits on a 4.837-acre lot and boasts a 15-year absolute NNN lease with a corporate guarantee from 7-Eleven, the world's largest chain store operator (S&P rated A). The lease commenced October 1, 2023, and includes five 5-year renewal options, ensuring long-term stability. Rent increases by 7.5% every five years, providing built-in growth potential. The property generates a substantial net operating income (NOI) of $468,977, resulting in a compelling 5.10% cap rate. This large-format 7-Eleven features two restaurant concepts: Raise the Roost Chicken and Laredo Taco. Its strategic location at the intersection of Market Street (27,655+ vehicles per day) and FM-485 (3,824+ vehicles per day) places it within a dense trucking area, benefiting from high traffic volume. The property's adjacency to a Love's Travel Stop, which served over 1.2 million customers last year, further underscores its prime location and potential for continued success. Hearne, Texas, is conveniently located 20 miles north of College Station, with a population exceeding 4,421. The property includes five high-speed diesel multi-product dispensers. The asking price is $9,196,000, translating to $1,520 per square foot. This is a rare opportunity to acquire a high-performing, low-risk investment with significant long-term upside.

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

      Method
      Estimation
      ML approach
      $570,000

    • CAP approach

      CAP Return
      Estimation
      6%
      $515,000
      6.5%
      $475,000
      7%
      $445,000

    • Alternative Use

      Use
      Estimation
      COMMERCIAL (GENERAL)
      $565,000

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

    Location Insight

    • Map
    • Local Demand
    City
    Hearne
    County
    Robertson
    State
    Texas
    Longitude
    -96.6029
    Latitude
    30.8978
    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
    2022
    $10,606
    $296,266
    $1,646,672
    $1,942,938
    -
    $296,266
    $1,646,672
    $1,942,938

    Comparable in this City

    • Value Estimation by Request

      Hearne, TX 77859

      INDUSTRIAL (GENERAL)
      Hearne, TX 77859
      View Details
    • Value Estimation by Request

      Hearne, TX 77859

      INDUSTRIAL (GENERAL)
      Hearne, TX 77859
      View Details
    • Value Estimation by Request

      Hearne, TX 77859

      INDUSTRIAL (GENERAL)
      Hearne, TX 77859
      View Details
    • Value Estimation
      $770,000
      11,500 SF

      Hearne, TX 77859

      INDUSTRIAL (GENERAL) • 11,500 SF
      Hearne, TX 77859
      View Details
    • Value Estimation
      $1,085,000
      16,580 SF

      Fairground Rd

      INDUSTRIAL (GENERAL) • 16,580 SF
      Fairground Rd, Hearne, TX 77859
      View Details
    • Value Estimation by Request
      38.16 Acres

      Us Hwy 79

      INDUSTRIAL (GENERAL) • 38.16 Acres
      Us Hwy 79, Hearne, TX 77859
      View Details

    Similar Nearby for Sale

    • $223,000

      Robertson County Land for Sale

      6.46-acre tract in Cedar Branch Estates, Hearne, TX.
      Acacia Ln, Hearne, TX 77859
      View Details
    • $523,480
      45.52 Acres

      Secluded Hunting Land Near Bryan

      45.52 acres of wooded hunting land, 20 minutes from Bryan.
      Tbd Jackrabbit Ln, Hearne, TX 77859
      View Details
    • $332,850
      9.48 Acres

      Rural Subdivision Lots in Franklin, TX

      Acreage homesites available near Texas A&M University.
      1 9.47 Acres, Franklin, TX 77859
      View Details
    • $175,000
      3.19 Acres

      Land in Hearne, Texas

      Spacious, wooded tracts for building with city access.
      5115 N State Highway 6, Hearne, TX 77859
      View Details
    • $500,000
      6,000 SF

      Hearne Medical Office Building

      6,000 SF Medical Office, Texas
      709 Barton St, Hearne, TX 77859
      View Details
    • $75,000

      Land For Sale

      Land available for purchase.
      12524 Red Hill Rd, Hearne, TX 77859
      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.
    1637 Market St
    Hearne, TX 77859-3873
    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.