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

    2404 Villa Ct Tyler, TX 75703

    • Residential income homes
    • 1,318 SF
    • 0.04 lot acres
    OFF-MARKET
    Value Estimations
    Cap Rate Potential
    Location Intelligence
    Property ID
    US82-0261890
    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

    • Residential income homes

    Property Details for 2404 Villa Ct

    Year built
    1983
    Lot size
    0.04 lot acres
    Property size
    1,318 SF
    Property type
    Residential income homes
    APN
    150000154001003000; 150000154001004000; 150000154001008000

    Description

    This exceptional investment opportunity presents a portfolio of three single-family rental units located in Tyler, Texas, within Smith County. The properties, situated at 2404, 2406, and 2501 Villa Court, zip code 75703, are conveniently clustered together on a combined 0.04-acre lot. Each unit boasts a generous living space ranging from 1,318 to 1,409 square feet. Built in 1983, these well-maintained properties have undergone significant updates, ensuring their continued appeal to tenants. All three units benefit from recently replaced roofs (2023), providing long-term peace of mind. Currently leased through 2025, this portfolio offers immediate cash flow and a stable rental income stream. Refrigerators are included in the sale. The asking price for the entire portfolio is $589,999. The APNs for the properties are 150000154001003000

    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
    Tyler
    County
    Smith
    State
    Texas
    Longitude
    -95.2717732
    Latitude
    32.3049448

    Comparable in this City

    • $1,249,000
      8,139 SF

      South Tyler Condo Investment

      4-Unit Multifamily Income Property
      1212 Centennial Trl, Tyler, TX 75703
      View Details
    • $615,000
      0.50 Acres

      New Rental Homes - Tyler, TX

      Two new construction, fully leased homes perfect for investors.
      11205 County Road 166, Tyler, TX 75703
      View Details
    • $900,000
      2,462 SF

      Tyler Fourplex on 11 Acres

      Four cabins on 11 acres near Tyler State Park.
      153 Cr 319 W, Tyler, TX 75703
      View Details
    • $190,000
      0.56 Acres

      Henshaw Creek Subdivision Land Opportunity

      Multi-family land in high-demand subdivision, ready for development.
      14245 County Road 192, Tyler, TX 75703
      View Details
    • $550,000
      1.10 Acres

      Profitable Tyler RV Park

      14-Unit RV Park, Excellent Potential
      16614 Echo Glen Dr, Tyler, TX 75703
      View Details
    • $190,000
      0.46 Acres

      Multi-Family Land in Henshaw Creek

      Prime multi-family land in Tyler's high-demand Henshaw Creek Subdivision.
      14237 County Road 192, Tyler, TX 75703
      View Details

    Similar Nearby for Sale

    • $1,249,000
      8,139 SF

      South Tyler Condo Investment

      4-Unit Multifamily Income Property
      1212 Centennial Trl, Tyler, TX 75703
      View Details
    • $615,000
      0.50 Acres

      New Rental Homes - Tyler, TX

      Two new construction, fully leased homes perfect for investors.
      11205 County Road 166, Tyler, TX 75703
      View Details
    • $900,000
      2,462 SF

      Tyler Fourplex on 11 Acres

      Four cabins on 11 acres near Tyler State Park.
      153 Cr 319 W, Tyler, TX 75703
      View Details
    • $190,000
      0.56 Acres

      Henshaw Creek Subdivision Land Opportunity

      Multi-family land in high-demand subdivision, ready for development.
      14245 County Road 192, Tyler, TX 75703
      View Details
    • $339,000
      3,016 SF

      Tyler Duplex with Fenced Yards

      Duplex in Tyler, TX, with garages and fenced yards.
      4217 Aberdeen Dr, Tyler, TX 75703
      View Details
    • New
      $375,000
      2,336 SF

      Duplex on 4 Acres

      Income-producing duplex on 4 acres in Whitehouse School District.
      4966 E Fm 346, Tyler, TX 75703
      View Details

    Similar Nearby for Lease

    • $12 SF/Yr
      8,102 SF

      Kinsey Plaza Office Suites

      Tyler, TX Office Space Available
      1420 Loop Rd 323, Tyler, TX 75703
      View Details
    • Contact for pricing
      88,923 SF

      Grande Centre: Tyler Office Space

      Class A Office Suites, South Tyler Location
      6101 Broadway Ave, Tyler, TX 75703
      View Details
    • $19 SF/Yr
      13,294 SF

      Times Square Executive Suites, Tyler TX

      Prestigious Tyler Office Space Available
      5201 Broadway Ave, Tyler, TX 75703
      View Details
    • $25 SF/Yr
      3,844 SF

      Retail Space in Tyler, TX

      Regional mega-center retail space available for lease in Tyler, TX.
      8934 S Broadway Ave, Tyler, TX 75703
      View Details
    • $18 SF/Yr
      3,457 SF

      Two-Story Office Space For Rent

      3,457 SF office space in high-traffic area.
      4605 Old Bullard Rd, Tyler, TX 75703
      View Details
    • $21 SF/Yr
      1,596 SF

      Professional Office or Medical Space

      Class A office/medical space with modern amenities and versatile floorplan.
      2327-2339 Dueling Oaks Dr, Tyler, TX 75703
      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.
    2404 Villa Ct
    Tyler, TX 75703
    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.