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

    203 Woodgate S Dr Brandon, MS 39042-2425

    • Turn key restaurants
    • 2,441 SF
    • 0.52 lot acres
    OFF-MARKET
    Value Estimations
    Cap Rate Potential
    Location Intelligence
    Property ID
    US50-0393367
    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

    • Fuji | Japanese Sushi & Grill / Restaurant

    Property Details for 203 Woodgate S Dr

    Year built
    1994
    Lot size
    0.52 lot acres
    Property size
    2,441 SF
    Property type
    Turn key restaurants
    APN
    H08N000022 00045
    APU
    H08N00002200045

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

    • CAP approach

    • Comparable approach

    • Alternative Use

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

    Location Insight

    • Map
    • Local Demand
    City
    Brandon
    County
    Rankin
    State
    Mississippi
    Longitude
    -90.0247
    Latitude
    32.2827
    CBSA code
    27140
    CBSA name
    JACKSON, MS 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
    2019
    $4,826
    $0.00
    $0.00
    $40,977
    -
    $79,280
    $193,900
    $273,180

    Comparable in this City

    • Value Estimation by Request
      545 SF

      110 Black St

      RESTAURANT • 545 SF
      110 Black St, Brandon, MS 39042-3043
      View Details
    • Value Estimation by Request
      3,133 SF

      607 Government St

      RESTAURANT • 3,133 SF
      607 Government St, Brandon, MS 39042-3153
      View Details
    • Value Estimation by Request
      6,149 SF

      1374 Government St

      RESTAURANT • 6,149 SF
      1374 Government St, Brandon, MS 39042-3049
      View Details
    • Value Estimation by Request
      3,436 SF

      613 Government St

      RESTAURANT • 3,436 SF
      613 Government St, Brandon, MS 39042-3183
      View Details
    • Value Estimation by Request
      1,866 SF

      6413 Hwy 18

      RESTAURANT • 1,866 SF
      6413 Hwy 18, Brandon, MS 39042
      View Details
    • Value Estimation by Request
      1,940 SF

      120 Orleans Way

      RESTAURANT • 1,940 SF
      120 Orleans Way, Brandon, MS 39042-2683
      View Details

    Similar Nearby for Sale

    • $3,360,000
      3,900 SF

      New Restaurant Property For Sale

      New construction restaurant property with long-term lease and rent increases.
      316 Stribling Ln, Brandon, MS 39042
      View Details
    • $1,350,000

      Downtown Brandon Land Opportunity

      Prime land in downtown Brandon suitable for various commercial uses.
      1 E Government St, Brandon, MS 39042
      View Details
    • Contact for pricing
      10.00 Acres

      Crossgates Crossing: Prime Retail Land

      10-Acre Development Site, High Traffic
      0 Crossgates Blvd & Interstate 20, Brandon, MS 39042
      View Details
    • Contact for pricing
      16,800 SF

      Retail Space in Crossgates Landing

      Prime retail space in high-traffic Brandon retail center.
      1490 W Government St, Brandon, MS 39042
      View Details
    • $4,608,000

      Brandon Industrial Land - $4.6M

      140 Acres, Rail Frontage, Ready to Develop
      0 Paschal Hl Rd, Brandon, MS 39042
      View Details
    • $770,000
      5,891 SF

      Brandon Office Investment Opportunity

      Two-story office building with a strong tenant and high cap rate.
      224 Commerce Dr, Brandon, MS 39042
      View Details

    Similar Nearby for Lease

    • Contact for pricing
      3,600 SF

      Freestanding Restaurant with Drive-Thru

      Turn-key quick-service restaurant in high-traffic commercial corridor.
      1480 West Government St, Brandon, MS 39042
      View Details
    • $24 SF/Yr
      5,828 SF

      Retail Space with Drive-Thru

      End-cap retail space with drive-thru in high-traffic area.
      120 Stribling Ln, Brandon, MS 39042
      View Details
    • Contact for pricing
      17,250 SF

      Shops at Greenfield: Retail Spaces

      New Retail Center, Pre-leasing Now
      0 Orleans Way, Pearl, MS 39042
      View Details
    • Contact for pricing
      2,565 SF

      Retail Space in Brandon, MS

      Retail space available for lease in Brandon, Mississippi.
      107 Felicity St, Brandon, MS 39042
      View Details
    • $32 SF/Yr
      19,422 SF

      Upscale Mixed-Use Destination

      New construction with office, retail, and residential spaces available.
      215 Hts Dr, Brandon, MS 39042
      View Details
    • $24 SF/Yr
      5,828 SF

      Brandon Retail Center Space Available

      High-visibility retail space with drive-thru.
      120 Stribling Ln, Brandon, MS 39042
      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.
    203 Woodgate S Dr
    Brandon, MS 39042-2425
    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.