Your AI Navigator in Commercial Real Estate
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
    Property profile & analytics

    1931 87th St Odessa, TX 79765-2030

    • Turn key restaurants
    • 5,143 SF
    • 1.10 lot acres
    OFF-MARKET
    Value Estimations
    $390,000
    Show details
    Cap Rate Potential
    Location Intelligence
    Property ID
    US83-1303080
    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

    • Rustic Café / Restaurant

    Property Details for 1931 87th St

    Year built
    2022
    Lot size
    1.10 lot acres
    Property size
    5,143 SF
    Zone code
    EC2
    Property type
    Turn key restaurants
    APN
    18115.00460.00000
    APU
    181150046000000

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

      Method
      Estimation
      ML approach
      $390,000

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

    Location Insight

    • Map
    • Local Demand
    City
    Odessa
    County
    Ector
    State
    Texas
    Longitude
    -102.372
    Latitude
    31.9415
    CBSA code
    36220
    CBSA name
    ODESSA, 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
    $18,877
    $325,715
    $569,700
    $895,415
    -
    $325,715
    $569,700
    $895,415

    Comparable in this City

    • Value Estimation
      $520,000
      3,316 SF

      7901 Tres Hermanas Blvd

      RESTAURANT • 3,316 SF
      7901 Tres Hermanas Blvd, Odessa, TX 79765
      View Details
    • Value Estimation
      $380,000
      6,626 SF

      7900 Hwy 191

      RESTAURANT • 6,626 SF
      7900 Hwy 191, Odessa, TX 79765-8639
      View Details
    • Value Estimation
      $525,000
      8,220 SF

      7280 Hwy 191

      RESTAURANT • 8,220 SF
      7280 Hwy 191, Odessa, TX 79765-8642
      View Details
    • Value Estimation
      $515,000
      6,575 SF

      7240 Hwy 191

      RESTAURANT • 6,575 SF
      7240 Hwy 191, Odessa, TX 79765-8642
      View Details
    • Value Estimation
      $2,960,000
      13,991 SF

      7050 Tres Hermanas Blvd

      RESTAURANT • 13,991 SF
      7050 Tres Hermanas Blvd, Odessa, TX 79765-8659
      View Details
    • Value Estimation
      $390,000
      4,309 SF

      7850 Hwy 191

      RESTAURANT • 4,309 SF
      7850 Hwy 191, Odessa, TX 79765-8537
      View Details

    Similar Nearby for Sale

    • $600,000
      3,600 SF

      Turnkey Bar Opportunity in Odessa

      Established bar for sale in a growing Odessa location.
      1101 87Th St, Odessa, TX 79765
      View Details
    • $317,500
      5,000 SF

      Odessa Commercial Property on Andrews

      Restaurant/bar/nightclub with high traffic location and move-in ready living area.
      8401 Andrews Hwy, Odessa, TX 79765
      View Details
    • Contact for pricing
      49,167 SF

      Parks Legado Town Center

      49,167 SF shopping center in Midland-Odessa MSA.
      7260 Highway 191 E, Odessa, TX 79765
      View Details
    • $385,000
      2,088 SF

      Odessa Retail Space - Hwy 80 E

      High-traffic retail space, versatile layout.
      13526 Highway 80, Odessa, TX 79765
      View Details
    • $3,400,000
      22,000 SF

      Odessa Warehouse with Showroom Space

      22,000 SF warehouse with showroom on 2.9 acres.
      11601 W County Road 125, Odessa, TX 79765
      View Details
    • Contact for pricing
      20,803 SF

      Tuscany Town Center: Odessa, TX

      High-Yield Retail Center in Growing Odessa
      4060 Faudree Rd, Odessa, TX 79765
      View Details

    Similar Nearby for Lease

    • $30 SF/Yr
      14,830 SF

      Odessa Retail Space Available

      Prime retail space, 10,500 sq ft vacant.
      4031 Medical Park Dr, Odessa, TX 79765
      View Details
    • $26 SF/Yr
      3,500 SF

      Retail/Office Space in Odessa, TX

      Available retail or office space in fast-growing North Odessa.
      1807 E 87Th St, Odessa, TX 79765
      View Details
    • $26 SF/Yr
      17,598 SF

      North Wind Crossing Office Suites

      Odessa, TX Office & Medical Space
      6901 Cross B Rd, Odessa, TX 79765
      View Details
    • $3,000 /Mo
      1,500 SF

      New Retail Space For Lease

      New 1500 sq ft retail space available for lease.
      3601 Billy Hext Rd, Odessa, TX 79765
      View Details
    • $3,000 /Mo
      1,500 SF

      New Retail Space For Lease

      New 1500 SF retail space available for lease.
      3601 Billy Hext Rd, Odessa, TX 79765
      View Details
    • Contact for pricing
      6,162 SF

      Industrial Space with Overhead Doors

      6,162 SF industrial space featuring multiple overhead doors.
      4111 S County Road 1297, Odessa, TX 79765
      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.
    1931 87th St
    Odessa, TX 79765-2030
    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.
    Create New Password
    • At least 8 characters
    • Contains both letters and numbers
    • Contains uppercase and lowercase letters
    • At most 32 characters
    • Password required
    • Password reset link has expired. Please request a new one.