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 Marshellen Dr Beaufort, SC 29902-6900

    • Medical offices
    • 3,369 SF
    • 0.08 lot acres
    OFF-MARKET
    Last Sale
    Aug 20, 2021
    $300,000
    Value Estimations
    $295,000
    Show details
    Cap Rate Potential
    Location Intelligence
    Property ID
    US77-1403435
    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

    • Shear Vintage Salon / Hair Salon
    • Lonnie Elliott, LPC / Counselor / Family Counselor
    • Mane Artistry / Hair Salon

    Property Details for 25 Marshellen Dr

    Year built
    2005
    Lot size
    0.08 lot acres
    Property size
    3,369 SF
    Zone code
    6611
    Property type
    Medical offices
    Property subtype
    Medical centers
    APN
    R112 034 000 0166 0000
    APU
    R11203400001660000

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

      Method
      Estimation
      Statistic approach
      $295,000

    • Alternative Use

      Use
      Estimation
      WAREHOUSE, STORAGE
      $460,000

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

    Location Insight

    • Map
    • Local Demand
    City
    Beaufort
    County
    Beaufort
    State
    South Carolina
    Longitude
    -80.7231
    Latitude
    32.3799
    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
    $5,314
    $0.00
    $0.00
    $18,000
    -
    $75,000
    $225,000
    $300,000

    Comparable in this City

    • Value Estimation by Request
      10,800 SF

      1031 Ribaut Rd

      MEDICAL BUILDING • 10,800 SF
      1031 Ribaut Rd, Beaufort, SC 29902
      View Details
    • Value Estimation by Request
      3,369 SF

      14 Marshellen Dr

      MEDICAL BUILDING • 3,369 SF
      14 Marshellen Dr, Beaufort, SC 29902-6900
      View Details
    • Value Estimation by Request
      14,320 SF

      1181 Ribaut Rd

      MEDICAL BUILDING • 14,320 SF
      1181 Ribaut Rd, Beaufort, SC 29902-6216
      View Details
    • Value Estimation by Request
      3,025 SF

      974 Ribaut Rd

      MEDICAL BUILDING • 3,025 SF
      974 Ribaut Rd, Beaufort, SC 29902-5486
      View Details
    • Value Estimation by Request
      4,500 SF

      1251 Ribaut Rd

      MEDICAL BUILDING • 4,500 SF
      1251 Ribaut Rd, Beaufort, SC 29902-6185
      View Details
    • Value Estimation by Request
      7,788 SF

      600 Wilmington St

      MEDICAL BUILDING • 7,788 SF
      600 Wilmington St, Beaufort, SC 29902
      View Details

    Similar Nearby for Sale

    • Contact for pricing
      3,224 SF

      Office/Medical Suite Near Port Royal

      Office/medical suite for lease near Port Royal in Beaufort, SC.
      1264 Ribaut Rd, Beaufort, SC 29902
      View Details
    • Contact for pricing
      8,456 SF

      Downtown Beaufort Turn-Key Office Space

      Turn-key office space in the heart of downtown Beaufort.
      1121 Boundary St, Beaufort, SC 29902
      View Details
    • New
      $6,500,000
      5,000 SF

      Waterfront Mixed-Use Landmark in Beaufort

      Unique mixed-use property with panoramic waterfront views in downtown Beaufort.
      916 Bay St, Beaufort, SC 29902
      View Details
    • $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
    • $225,000

      Beaufort Land in Historic Downtown

      Land in historic Beaufort, SC with flexible zoning.
      Tbd Washington Dr, Beaufort, SC 29902
      View Details
    • $180,000

      Waterfront Lot Near Downtown Beaufort

      Rare waterfront lot near downtown Beaufort in City Walk neighborhood.
      2 Creeks End Ln, Beaufort, SC 29902
      View Details

    Similar Nearby for Lease

    • $19 SF/Yr
      5,000 SF

      Prime Boundary Street Office Space

      Versatile Office Suites, High Visibility
      1810 Boundary 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
    • $1,100 /Mo
      436 SF

      Downtown Beaufort Office Space

      Charming office space in downtown Beaufort with waterfront views.
      1011 Bay St, Beaufort, SC 29902
      View Details
    • $525 /Mo

      Downtown Beaufort Office Suite

      Professional office suite in historic downtown Beaufort, South Carolina.
      711 Bladen Street Ln, Beaufort, SC 29902
      View Details
    • New
      $1,648 /Mo
      3,485 SF

      Renovated Retail/Office Space in Beaufort

      Historic Beaufort commercial space with modern functionality and Southern charm.
      609 Carteret 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 Marshellen Dr
    Beaufort, SC 29902-6900
    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.