Back to Search
Property profile & analytics
OFF-MARKET
Estimated value
$600,000
Retail space
22299 State Rd 54 Lutz, FL 33549-6941
Entity Owned
20-yr Hold
~
Est. High Equity
Property ID
US18-5907920
Property profile
Verified
Property type
Retail space
Use group
RETAIL STORES (PERSONAL SERVICES)
Year built
2018
Total area
4,200 SF
Lot
1.24 ac (54,130 SF)
Zoning code
00C1
APN
30-26-19-0000-04000-0020
UPID
US18-5907920
Cap rate & NOI
Priority signal for investors
Implied cap rate, NOI & suggested price
Cap rate vs submarket · NOI estimate · 3 price anchors
Implied cap rate, NOI & suggested price
Cap vs submarket · NOI estimate · 3 price anchors
Current use
Occupant on record · Public records
-
Advanced Diagnostic Group Medical Clinic
-
Ixchel Skin and Body Medical Spa Hair Salon Nail Salon
-
Verizon Telecommunications Service Data Center
-
Latte Vino Cafe & Coffee Shop
-
Grand Nail Spa Nail Salon
Value estimations
Realmo proprietary · 4 methods
AI Approach
AI
$500k
CAP Approach
CAP
$635k
Comparable Approach
Comparable
$670k
Blend (final)
Blend
$600k
Owner & transaction history
Camp Indianhead Crossings LLC · 20 yrs held
Camp Indianhead Crossings LLC
since 2006
7 recorded transactions
Zoning & alternative use
00C1 · Lutz, FL
Permitted uses
Permitted uses
Allowed · conditional · prohibited
Cap rate
Implied · in-place · derived from last sale + estimated NOI
Implied Cap rate
#1
Implied · in-place · NOI ÷ last sale
In-place · derived from last sale + estimated NOI
Cap rate, NOI & submarket benchmark
Implied cap rate vs Lutz submarket · NOI estimate · Typical band, median & reading
Implied cap rate, NOI & submarket benchmark
Cap vs Lutz submarket · NOI estimate · typical band, median & reading
Refine your cap rate
8-question underwriting flow
1.
Property current status — Going-In vs Stabilized
2.
Price for denominator — asking / offer / market
3.
Leasing status & lease structure (NNN / Gross)
4.
Tenant risk profile & vacancy assumption
5.
Upload T12 / rent roll / OM (optional)
Refine in 60 seconds, get exact suggested price
T12 upload · Submarket benchmarks · Sensitivity grid
Suggested price · 3 cap rate anchors
Income approach @ 5% / 7% / 9% — aggressive / typical / conservative
Suggested price at 5% / 7% / 9% cap
Aggressive / typical / conservative · Implied $/SF per anchor · Sensitivity grid
Suggested price at 5% / 7% / 9% cap
Aggressive / typical / conservative · implied $/SF · sensitivity
Value
AI, CAP & Alternative Use estimations · Realmo proprietary blendValue Estimations
Based on Realmo’s proprietary methodology
AI Approach
Method
Estimation
Statistic approach
by Request
ML approach
$500,000
CAP Approach
CAP Return
Estimation
6%
$685,000
6.5%
$635,000
7%
$590,000
Alternative Use
Use
Estimation
MEDICAL BUILDING
$920,000
Change: -13% · Conversion: Difficult
OFFICE BUILDING
$850,000
Change: -20% · Conversion: Easy
Blend value · Realmo final
$600k
Range $540k – $660k · ±10%
Realmo estimate · informational only.
These numbers are calculated by our models from public records and may not reflect actual market value.
Not an appraisal.
Verify with a licensed appraiser before transacting. Realmo accepts no liability for divergence from real-world outcomes.
View the full estimation — every method, every assumption
Confidence drivers & risk notes · Custom comparable set · Free for first 3 / day
Full estimation methodology
Every method · every assumption · confidence drivers
Price per SF
Sale + rent benchmarks
Subject property
$143 / SF
Submarket sale & rent benchmarks
Median sale $/SF · Asking & closed rent · Submarket vacancy
Submarket sale & rent benchmarks
Median sale $/SF · asking & closed rent · submarket vacancy
Property tax & assessments
Tax year 2023Property tax & assessments
Tax year 2023
Tax billed
$30,962
Tax year 2023
Assessed value
$1,778,238
Assessed 2023
Previous assessed
$1,711,895
+3.9% YoY
Effective rate
1.74%
On assessed value
Assessed land
$771,780
Assessed improvement
$1,006,458
Land market value
$771,780
Improvement market value
$1,006,458
Total market value
$1,778,238
Applied tax rate
3,600.0000
Comparables
6 recent transactions · within 1.5 miComparable in this city
6 recent transactions
Comparable in this City
Similar Nearby for Sale
Similar Nearby for Lease
Recent comparable sales
Sale price & price/SF · Sale date & distance · Adjustments & confidence
Recent comparable sales
Sale price & $/SF · sale date & distance · adjustments
Property description
Physical attributes from public recordsBuilding & lot
Public records
Property type
Retail space
Use group
RETAIL STORES (PERSONAL SERVICES)
Status
Off-Market
Year built
2018
Heating
NONE
Cooling
NONE
Buildings
5
Stories
1
Units
144
Bathrooms
7
Total area
4,200 SF
Lot
1.24 ac (54,130 SF)
Zoning code
00C1
APN
30-26-19-0000-04000-0020
UPID
US18-5907920
Jurisdiction
PASCO
Zoning & alternative use
00C1 · Lutz, FLZoning 00C1 · permitted uses
00C1 · Lutz, FL
Permitted & conditional uses
Allowed uses · Special-permit conditions · Prohibited uses
Permitted & conditional uses
Allowed · special-permit conditions · prohibited
Alternative use value scenarios
Repositioning upside vs current use
MEDICAL BUILDING
Est. value
$920,000
OFFICE BUILDING
Est. value
$850,000
MEDICAL BUILDING
OFFICE BUILDING
Alternative use deep dive — conversion cost, permits, timeline
Conversion cost estimate · Permit path & risks · Stabilized NOI per option
Alternative use deep dive
Conversion cost · permit path · stabilized NOI per option
Building & site characteristics
From public records
Year built
2018
Heating
NONE
Cooling
Yes
Stories
1
Buildings
5
Units
144
Bathrooms
7
Lot
1.24 ac
Current owner
From public records · entity-resolved
Camp Indianhead Crossings LLC
Entity
Mailing address
16057 TAMPA PALMS BLVD W #395, TAMPA, FL 33647-2001
Ownership since
2006
Owner contacts — direct phone, email, and related entities
Decision-maker phone · Verified email · Related entities & filings
Owner contacts
Email · phone · related entities
Sales History
7 recorded events · public records
Date
Price
Buyer
Seller
Deed Type
Mortgage
May 14, 2026
—
Camp Indianhead Crossings LLC
—
Deed
related
$3,585,000
May 4, 2016
—
Camp Indianhead Crossings LLC
—
Deed
related
$2,850,000 · Centennial Bk
Apr 3, 2006
$1,650,000
Camp Indianhead Crossings LLC
Trust 10
Grant Deed
$1,500,000 · Frank & Barbara J Grimaldi
Jul 11, 2005
$900,000
Trust 10
Santa,istvan & Theresa
Warranty Deed
$800,000 · Istvan & Theresa Santa
May 2, 2002
$150,000
Istvan Santa
Boger Homes INC
Grant Deed
$120,000 · Heritage Bank Of Florida
Jan 2, 2001
$75,000
Studio 54 INC
Boger Homes INC
Grant Deed
$30,000 · Individual
—
—
Camp Indianhead Crossings LLC
—
Deed Of Trust
related
$2,850,000 · Centennial Bk
Coming soon
Costs & Benchmarks
Operating expenses, capex projections, utility benchmarks, and submarket comparables — all in one view.
Coming soon
Risks
Flood, climate, environmental, title, and tenant-concentration risk — surfaced with mitigations and source citations.
Try Rey
Ask anything about this address in plain English.
“Is 15.6% cap rate sustainable?” · “Best tenant mix for BU1?” · “What’s the redev upside?”
You own 22299 State Rd 54?
List it free. Reach 20,000 daily buyers.
We’ve already pulled the facts. Confirm photos + price and you’re live in 2 minutes.
List this address →
Full reports are paid
Unlock the full Property Analytics report
Start free for 7 days — no card required. Full owner contacts, all 4 valuations with methodology, refine flow, comparable adjustments, foot-traffic deep dive, export to PDF / CSV.
