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

    1720 Henderson St Cleburne, TX 76033-4102

    • Commercial real estate
    • 30,336 SF
    • 2.51 lot acres
    OFF-MARKET
    Last Sale
    Feb 13, 2025
    Value Estimations
    $2,670,000
    Show details
    Cap Rate Potential
    Location Intelligence
    Property ID
    US82-5107014
    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

    • DDC Travel Adventures / Travel Agency
    • Motel 6 Cleburne, TX / Hotel & Motel

    Property Details for 1720 Henderson St

    Year built
    2010
    Lot size
    2.51 lot acres
    Property size
    30,336 SF
    Property type
    Commercial real estate
    APN
    126.3034.01010
    APU
    126303401010

    Description

    This exceptional 79-key Motel 6 in Cleburne, Texas presents a compelling value-add investment opportunity. Boasting a strong 8.02% cap rate and a substantial net operating income (NOI) of $377,109, this three-story, 30,336 square foot property offers significant potential for growth. Completely renovated in 2023, the motel features interior corridors for enhanced guest security and comfort. Strategically located off US 67, it enjoys convenient access to a variety of attractions and amenities. Within a short distance are Cleburne Golf Links, the Layland Museum of History, Cleburne Regional Airport, downtown Cleburne, and the Cleburne Conference Center. Furthermore, Hill College, Texas Health Harris Methodist Hospital, and the Johnson County Courthouse are all easily accessible, either by foot or a short drive. Southwestern Adventist University is a short drive away, and Dallas-Fort Worth International Airport is approximately an hour's drive. The property sits on a 2.51-acre lot and is zoned F1. Built in 2011, this well-maintained motel benefits from its location in a growing area with a mix of business and leisure activities, ensuring consistent demand for its affordable and quality accommodations. The asking price is $4,700,000. This represents a rare chance to acquire a high-performing asset with substantial upside potential in a thriving Texas market.

    Value Estimations

    based on Realmo’s proprietary methodology

    • Comparable approach

      Method
      Estimation
      AI Estimate
      $2,435,000
      Market price range: $1.75M - $5.22M

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

    Location Insight

    • Map
    • Local Demand
    City
    Cleburne
    County
    Johnson
    State
    Texas
    Longitude
    -97.4266
    Latitude
    32.3348
    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
    $62,094
    $776,936
    $1,550,556
    $2,327,492
    -
    $776,936
    $1,550,556
    $2,327,492

    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

    • Contact for pricing
      75.00 Acres

      Cleburne, TX Mixed-Use Land

      75 Acres, Highway Convergence, Opportunity Zone
      67 Access Rd, Cleburne, TX 76033
      View Details
    • $533,610
      152,460 SF

      Cleburne Warehouse & Land Investment

      152,460 SF Warehouse, 5.5 Acres Available
      2 Kilpatrick St, Cleburne, TX 76033
      View Details
    • $348,480
      87,120 SF

      Cleburne TX Warehouse Land Investment

      87,120 SF Warehouse, 5.5 Acres Available
      1 Kilpatrick St, Cleburne, TX 76033
      View Details
    • $3,960,000
      8.13 Acres

      Cleburne Commercial Land Investment

      8 Acres, 353,969 SF, C-1 Zoning
      522 Country Meadow Cir, Cleburne, TX 76033
      View Details
    • Contact for pricing
      2,646 SF

      Cleburne Office & Land Investment

      Prime Cleburne location, flexible office spaces.
      405 Ridgeway Ste Dr, Cleburne, TX 76033
      View Details
    • $533,610
      3.50 Acres

      Cleburne Commercial Land Opportunity

      3.5 Acres, Prime Commercial Location
      3 Kilpatrick St, Cleburne, TX 76033
      View Details

    Similar Nearby for Lease

    • $3,200 /Mo
      10,411 SF

      Updated Office Building with Parking

      Updated office building with luxury finishes, private parking, great location.
      1512 Crestridge Dr, Cleburne, TX 76033
      View Details
    • $3,325 /Mo

      Office Warehouse Space Available

      Office warehouse space with grade level door for lease.
      1812 N Main B, Cleburne, TX 76033
      View Details
    • $2,162 /Mo

      Office Warehouse Space Available

      Office warehouse space with grade level door for lease.
      1748 N Main C, Cleburne, TX 76033
      View Details
    • $9 SF/Yr
      13,778 SF

      Cleburne Industrial Warehouse

      13,778 SF Warehouse, 20-Ton Crane Ready
      0 Tbd Windmill Rd, Cleburne, TX 76033
      View Details
    • $1,300 /Mo

      Updated Tri-Plex Unit in Cleburne

      Updated 2-bedroom, 1-bathroom tri-plex unit for rent in Cleburne.
      101 Lane Ave, Cleburne, TX 76033
      View Details
    • Contact for pricing

      Retail Center on Highway 67

      Highly visible retail center with pad sites and in-line spaces.
      239 North Nolan River 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.
    1720 Henderson St
    Cleburne, TX 76033-4102
    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.