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

    25 Johnny Morrall Cir Beaufort, SC 29902-6125

    • High-rise multifamily apartments
    • 38,260 SF
    • 10.00 lot acres
    OFF-MARKET
    Value Estimations
    $8,875,000
    Show details
    Cap Rate Potential
    Location Intelligence
    Property ID
    US77-1373945
    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

    • Christian academy / Educational Institution

    Property Details for 25 Johnny Morrall Cir

    Year built
    1981
    Lot size
    10.00 lot acres
    Property size
    38,260 SF
    Zone code
    6611
    Property type
    High-rise multifamily apartments
    APN
    R120 007 000 0103 0000
    APU
    R12000700001030000

    Value Estimations

    based on Realmo’s proprietary methodology

    • Comparable approach

      Method
      Estimation
      Statistic Estimate
      $8,877,000
      Market price range: $2.94M - $8.88M
      AI Estimate
      $8,877,000
      Market price range: $2.94M - $8.88M

    • Alternative Use

      Use
      Estimation
      APARTMENT HOUSE (5+ UNITS)
      $5,555,000
      Current use
      RESTAURANT
      $13,750,000
      Change: +148% Conversion: Difficult
      AUTO REPAIR, GARAGE
      $13,070,000
      Change: +135% Conversion: Difficult
      OFFICE BUILDING
      $9,520,000
      Change: +71% Conversion: Moderate
      COMMERCIAL (GENERAL)
      $6,610,000
      Change: +19% Conversion: Moderate
      RETAIL STORES
      $6,415,000
      Change: +15% Conversion: Difficult

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

    Location Insight

    • Map
    • Local Demand
    City
    Beaufort
    County
    Beaufort
    State
    South Carolina
    Longitude
    -80.6831
    Latitude
    32.4015
    CBSA code
    25940
    CBSA name
    HILTON HEAD ISLAND-BEAUFORT, SC MICROPOLITAN 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
    $87,479
    $0.00
    $0.00
    $289,880
    -
    $3,085,200
    $5,838,200
    $8,923,400

    Comparable in this City

    • Value Estimation by Request
      1,475 SF

      2904 Riverbank Dr

      HIGH-RISE APARTMENTS • 1,475 SF
      2904 Riverbank Dr, Beaufort, SC 29902-3747
      View Details
    • Value Estimation
      $1,000,000
      4,300 SF

      1305 Talbird Rd

      HIGH-RISE APARTMENTS • 4,300 SF
      1305 Talbird Rd, Beaufort, SC 29902-6565
      View Details
    • Value Estimation by Request
      2,123 SF

      2613 Waddell Rd, Unit B

      HIGH-RISE APARTMENTS • 2,123 SF
      2613 Waddell Rd, Beaufort, SC 29902
      View Details
    • Value Estimation by Request
      2,716 SF

      2203 1st Blvd

      HIGH-RISE APARTMENTS • 2,716 SF
      2203 1st Blvd, Beaufort, SC 29902-6058
      View Details
    • Value Estimation by Request
      2,015 SF

      1 Adams Cir

      HIGH-RISE APARTMENTS • 2,015 SF
      1 Adams Cir, Beaufort, SC 29902-5126
      View Details
    • Value Estimation
      $1,975,000
      8,512 SF

      2500 Duke St

      HIGH-RISE APARTMENTS • 8,512 SF
      2500 Duke St, Beaufort, SC 29902-4375
      View Details

    Similar Nearby for Sale

    • $7,500,000
      45,764 SF

      Downtown Beaufort Redevelopment Opportunity

      Two adjoining properties with redevelopment potential in historic downtown Beaufort.
      211 Bay St, Beaufort, SC 29902
      View Details
    • $7,750,000
      0.15 Acres

      Prime Beaufort Multifamily Investment

      Downtown Beaufort, Waterfront Views, Redevelopment Ready
      916 Bay St, Beaufort, SC 29902
      View Details
    • New
      $6,500,000
      5,000 SF

      Waterfront Mixed-Use Property in Beaufort

      Mixed-use property with panoramic waterfront views in downtown Beaufort, SC.
      916 Bay St, Beaufort, SC 29902
      View Details
    • $450,000
      3.00 Acres

      Prime Beaufort Land - 3 Acres

      Exceptional development opportunity in Beaufort, SC.
      2302 Southside Blvd, Beaufort, SC 29902
      View Details
    • New
      $6,500,000
      5,000 SF

      Waterfront Mixed-Use Landmark Property

      Unique mixed-use property with panoramic waterfront views in downtown Beaufort.
      916 Bay St, Beaufort, SC 29902
      View Details
    • Contact for pricing
      0.01 Acres

      Downtown Beaufort Office Space

      Prime 100 sq ft office, all utilities included.
      711 Bladen Street Ln, Beaufort, SC 29902
      View Details

    Similar Nearby for Lease

    • $700 /Mo

      Downtown Beaufort Office Space Available

      112 SF office space in downtown Beaufort with shared amenities.
      1011 Bay St, Beaufort, SC 29902
      View Details
    • $750 /Mo

      Downtown Beaufort Office Space

      Inviting office space in the heart of Downtown Beaufort.
      1011 Bay St, Beaufort, SC 29902
      View Details
    • $22 SF/Yr
      3,729 SF

      Downtown Beaufort Office Space

      Prime Beaufort Office: 3,729 SF Available
      1121 Boundary St, Beaufort, SC 29902
      View Details
    • $5,600 /Mo

      Renovated Commercial Space in Beaufort

      Fully renovated commercial space suitable for retail, office, or service.
      1810 Boundary St, Beaufort, SC 29902
      View Details
    • New
      $1,100 /Mo

      Downtown Beaufort Office Space Rental

      Charming 320 SF office space in downtown Beaufort.
      1011 Bay St, Beaufort, SC 29902
      View Details
    • $19 SF/Yr
      5,000 SF

      Prime Boundary Street Office Space

      Versatile Office Suites, High Visibility
      1810 Boundary St, Beaufort, SC 29902
      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.
    25 Johnny Morrall Cir
    Beaufort, SC 29902-6125
    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.