Add Listing
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

    19451 Waverly Rd Edgerton, KS 66021-9616

    • Distribution centers
    • 822,082 SF
    • 42.61 lot acres
    OFF-MARKET
    Value Estimations
    $44,375,000
    Show details
    Cap Rate Potential
    Location Intelligence
    Property ID
    US33-1559978
    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

    • Walmart / Industrial Manufacturer / Production Facility

    Property Details for 19451 Waverly Rd

    Year built
    2015
    Lot size
    42.61 lot acres
    Property size
    822,082 SF
    Property type
    Distribution centers
    APN
    BP55800000 0004
    APU
    BP558000000004

    Value Estimations

    based on Realmo’s proprietary methodology

    • Comparable approach

      Method
      Estimation
      AI Estimate
      $44,375,000
      Market price range: $28.5M - $78.1M

    • Alternative Use

      Use
      Estimation
      WAREHOUSE, STORAGE
      $44,375,000
      Current use
      RETAIL STORES
      $60,725,000
      Change: +37% Conversion: Moderate
      AUTO REPAIR, GARAGE
      $59,915,000
      Change: +35% Conversion: Easy
      NEIGHBORHOOD: SHOPPING CENTER
      $55,170,000
      Change: +24% Conversion: Moderate
      COMMERCIAL (GENERAL)
      $43,915,000
      Change: -1% Conversion: Difficult

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

    Location Insight

    • Map
    • Local Demand
    City
    Edgerton
    County
    Johnson
    State
    Kansas
    Longitude
    -94.9441
    Latitude
    38.7752
    CBSA code
    28140
    CBSA name
    KANSAS CITY, MO-KS 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
    $172,725
    $0.00
    $0.00
    $0.00
    -
    $2,969,970
    $47,031,030
    $50,001,000

    Comparable in this City

    • Value Estimation by Request
      97.49 Acres

      56 Hwy

      Distribution properties • 97.49 Acres
      56 Hwy, Edgerton, KS 66021
      View Details
    • Value Estimation
      $35,365,000
      655,128 SF

      18850 Waverly Rd

      DISTRIBUTION WAREHOUSE • 655,128 SF
      18850 Waverly Rd, Edgerton, KS 66021-9507
      View Details
    • Value Estimation
      $31,275,000
      579,403 SF

      18905 Kill Crk Rd

      DISTRIBUTION WAREHOUSE • 579,403 SF
      18905 Kill Crk Rd, Edgerton, KS 66021-4501
      View Details
    • Value Estimation
      $10,070,000
      186,530 SF

      32180 191st St

      DISTRIBUTION WAREHOUSE • 186,530 SF
      32180 191st St, Edgerton, KS 66021-8505
      View Details
    • Value Estimation
      $27,030,000
      500,770 SF

      31608 191st St

      DISTRIBUTION WAREHOUSE • 500,770 SF
      31608 191st St, Edgerton, KS 66021-8500
      View Details
    • Value Estimation
      $16,285,000
      301,675 SF

      32190 191st St

      DISTRIBUTION WAREHOUSE • 301,675 SF
      32190 191st St, Edgerton, KS 66021-8505
      View Details

    Similar Nearby for Sale

    • $14,321,276
      179.20 Acres

      Prime Edgerton Industrial Land

      179 Acres, Warehouse Potential, KS
      179ac 207Th St, Edgerton, KS 66021
      View Details
    • $1,200,000

      Edgerton Warehouse: I-35 Visibility!

      Prime Industrial Property, High Income Potential
      36450 Frontage Rd, Edgerton, KS 66021
      View Details
    • $3,500,000
      160.00 Acres

      Prime Edgerton Farm Land

      160 Acres, Diverse Potential
      16670 Edgerton Rd, Edgerton, KS 66021
      View Details
    • $50,000
      0.19 Acres

      Buildable Lot in Edgerton, Kansas

      Residential lot available in established Edgerton subdivision near highways.
      701 Heather Knoll Dr, Edgerton, KS 66021
      View Details
    • $3,031,650
      134.75 Acres

      134.75 Acres Investment Property

      134.75 acres of land suitable for crop and oil production.
      17975 Dillie Rd, Edgerton, KS 66021
      View Details
    • $843,000
      51.35 Acres

      51 Acres of Diverse Land

      51 acres with pond, timber, and crop ground near I-35.
      0001 W 215Th St, Edgerton, KS 66021
      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.
    19451 Waverly Rd
    Edgerton, KS 66021-9616
    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.
    Sign Up Successful!
    You now have access to more from Realmo!