Add Listing
    Property Lookup
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    2404 Villa Ct Tyler, TX 75703
    Property profile & analytics

    2404 Villa Ct, Tyler, TX 75703

    View on Map
    • Residential income homes
    • 1,318 SF
    • 0.04 lot acres
    Off-Market
    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.
    Value Estimations
    Cap Rate Potential
    Location Intelligence

    Current Use by Public Records

    • Residential income homes

    Property Details for 2404 Villa Ct

    Year built
    1983
    Lot size
    0.04 lot acres
    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 estimation — fast and free

    Location Insight

    • Map
    • Local Demand
    City
    Tyler
    County
    Smith
    State
    Texas
    Longitude
    -95.2717732
    Latitude
    32.3049448

    Comparable in this City

    • Contact for pricing
      3,147 SF

      Tyler Duplex: Turnkey Investment Opportunity

      Fully occupied duplex in Tyler with immediate income potential.
      2103 Easy St, Tyler, TX 75703
      View Details
    • New
      $349,000
      3,020 SF

      Updated Duplex with Two 3BR Units

      Two-unit duplex in Tyler with recent interior updates and 3-bedroom, 2-bath layouts in each residence.
      2226/2228 Aberdeen Dr, Tyler, TX 75703
      View Details
    • $790,000
      5,200 SF

      New Multifamily Duplex Investment Opportunity

      New duplex in South Tyler with income and development potential.
      15155 County Road 1125, Tyler, TX 75703
      View Details
    • Contact for pricing

      Tall Timbers RV Park

      15-site RV park in Tyler, TX with upside potential.
      16614 Echo Glen Dr, Tyler, TX 75703
      View Details
    • $349,900
      0.31 Acres

      Fully Occupied Duplex For Sale

      A fully leased duplex with separately metered units, each with 3 bedrooms, 2 baths, and a dedicated carport.
      2103 Easy St, Tyler, TX 75703
      View Details
    • $496,000
      3,676 SF

      Duplex with Remodeled Unit

      Duplex featuring remodeled unit and new roof in Tyler, TX.
      113 E Heritage Dr, Tyler, TX 75703
      View Details

    Similar Nearby for Sale

    • Contact for pricing
      3,147 SF

      Tyler Duplex: Turnkey Investment Opportunity

      Fully occupied duplex in Tyler with immediate income potential.
      2103 Easy St, Tyler, TX 75703
      View Details
    • New
      $349,000
      3,020 SF

      Updated Duplex with Two 3BR Units

      Two-unit duplex in Tyler with recent interior updates and 3-bedroom, 2-bath layouts in each residence.
      2226/2228 Aberdeen Dr, Tyler, TX 75703
      View Details
    • $790,000
      5,200 SF

      New Multifamily Duplex Investment Opportunity

      New duplex in South Tyler with income and development potential.
      15155 County Road 1125, Tyler, TX 75703
      View Details
    • Contact for pricing

      Tall Timbers RV Park

      15-site RV park in Tyler, TX with upside potential.
      16614 Echo Glen Dr, Tyler, TX 75703
      View Details
    • $349,900
      0.31 Acres

      Fully Occupied Duplex For Sale

      A fully leased duplex with separately metered units, each with 3 bedrooms, 2 baths, and a dedicated carport.
      2103 Easy St, Tyler, TX 75703
      View Details
    • $496,000
      3,676 SF

      Duplex with Remodeled Unit

      Duplex featuring remodeled unit and new roof in Tyler, TX.
      113 E Heritage Dr, Tyler, TX 75703
      View Details

    Similar Nearby for Lease

    • $2,175 /Mo
      18,295 SF

      Comfortable Home/Office Space For Lease

      Charming home offers flexibility and comfort in a great location.
      16369 State Highway 155 S, Tyler, TX 75703
      View Details
    • Contact for pricing
      7,522 SF

      Retail Space Available For Lease

      7,522 square feet retail space available for lease.
      8926 S Broadway Ave, Tyler, TX 75703
      View Details
    • Contact for pricing
      1,450 SF

      Office Space on Shiloh Road

      Class B office space with high visibility and convenient location.
      1800 Shiloh Rd, Tyler, TX 75703
      View Details
    • Contact for pricing
      10,946 SF

      Retail Flex Space on Broadway

      Multi-tenant retail flex space with high visibility and access.
      6708 S Broadway Ave, Tyler, TX 75703
      View Details
    • Contact for pricing
      2,592 SF

      Tyler Office Space For Lease

      Office space for lease in a high-visibility location.
      15488 Fm 2493, Tyler, TX 75703
      View Details
    • Contact for pricing
      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
    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

    Thank You for Inquiry
    2404 Villa Ct, Tyler, TX, 75703
    letter with green check mark
    Check your email
    We sent you the
    agent's contact details. yellow underline
    Can't find it?
    Please check your junk/spam folder.
    Google sign-in failed. Please try again or use another login method.
    Sign Up Successful!
    You now have access to more from Realmo!