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

    25645 Fm 106 Harlingen, TX 78550-1917

    • Commercial real estate
    • 105,000 SF
    • 9.15 lot acres
    OFF-MARKET
    Value Estimations
    $8,245,000
    Show details
    Cap Rate Potential
    Location Intelligence
    Property ID
    US82-2408536
    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

    • Bulk Pack Inc / Big Box & Wholesale Store

    Property Details for 25645 Fm 106

    Year built
    2002
    Lot size
    9.15 lot acres
    Property size
    105,000 SF
    Zone code
    C
    Property type
    Commercial real estate
    APN
    98-9060-0000-9201-00
    APU
    9890600000920100

    Description

    This exceptional investment opportunity presents a fee-simple 105,000-square-foot warehouse situated on a 9.15-acre lot in Harlingen, Texas. The property, built in 2002, boasts a Class C designation and is currently 100% occupied by a single tenant under a triple-net lease. The warehouse features a desirable 22' to 26' ceiling height, providing ample vertical storage space. Ten dock-high doors and one grade-level door ensure efficient loading and unloading operations. The building's tilt-wall construction with metal roofing and concrete paved yard space offers durability and functionality. The property is zoned OCL (Outside City Limits) in Cameron County, offering potential for future expansion given its 26% building coverage ratio. The current Net Operating Income (NOI) is $504,000, yielding an 8.00% cap rate, with a pro-forma NOI of $519,120 and a pro-forma cap rate of 8.24%. The asking price is $6,300,000, translating to $60 per square foot. This property presents a compelling investment opportunity in a growing industrial market, benefiting from its strategic location and strong tenant occupancy. The property's three-phase power further enhances its operational capabilities. The tenant, Bulk-Pack Incorporated, manufactures and supplies packaging for commercial shipments. This location is in the outlying Cameron County submarket, near the Rio Grande LNG project.

    Value Estimations

    based on Realmo’s proprietary methodology

    • Comparable approach

      Method
      Estimation
      AI Estimate
      $7,028,000
      Market price range: $5.61M - $17.5M

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

    Location Insight

    • Map
    • Local Demand
    City
    Harlingen
    County
    Cameron
    State
    Texas
    Longitude
    -97.6125
    Latitude
    26.1953
    CBSA code
    15180
    CBSA name
    BROWNSVILLE-HARLINGEN, TX METROPOLITAN 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
    $50,715
    $109,683
    $4,339,840
    $4,449,523
    -
    $109,683
    $4,339,840
    $4,449,523

    Comparable in this City

    • Value Estimation by Request
      0.44 Acres

      Camelot Dr

      Land • 0.44 Acres
      0 Camelot Dr, Harlingen, TX 78550
      View Details
    • Value Estimation by Request
      4.50 Acres

      499 13Th St

      Multifamily properties • 4.50 Acres
      499 13Th St, Harlingen, TX 78550
      View Details
    • Value Estimation by Request
      0.13 Acres

      306 Eye St

      COMMERCIAL (GENERAL) • 0.13 Acres
      306 Eye St, Harlingen, TX 78550-6110
      View Details
    • Value Estimation by Request
      0.16 Acres

      F St

      COMMERCIAL (GENERAL) • 0.16 Acres
      F St, Harlingen, TX 78550
      View Details
    • Value Estimation by Request
      0.23 Acres

      F St

      COMMERCIAL (GENERAL) • 0.23 Acres
      F St, Harlingen, TX 78550
      View Details
    • Value Estimation by Request
      0.11 Acres

      Hanson St

      COMMERCIAL (GENERAL) • 0.11 Acres
      Hanson St, Harlingen, TX 78550
      View Details

    Similar Nearby for Sale

    • Contact for pricing
      2.25 Acres

      Harlingen TX Commercial Land

      Prime Pad Sites, High Visibility
      0 Us Highway 83, Harlingen, TX 78550
      View Details
    • $169,000
      904 SF

      Harlingen Commercial Building - Prime Location

      904 SF Commercial Space, Great Visibility
      910 Tyler St, Harlingen, TX 78550
      View Details
    • $2,200,000
      3.72 Acres

      Harlingen Development Opportunity

      Prime 3.7 acre retail site near Bass Pro Shops
      2625 Spur 54, Harlingen, TX 78550
      View Details
    • $420,000
      5.00 Acres

      Harlingen Commercial Land - 5 Acres

      Prime 5-acre commercial lot, ideal location.
      825 Vinson Ave, Harlingen, TX 78550
      View Details
    • $350,000
      3,460 SF

      Harlingen Commercial Building - Great Exposure

      Remodeled Commercial Space, High Visibility
      1926 77 Sunshine Strip, Harlingen, TX 78550
      View Details
    • $800,000
      3.10 Acres

      Harlingen Industrial Land - $800K

      3.1-acre commercial lot, prime I-69E location.
      3300 Interstate 69E, Harlingen, TX 78550
      View Details

    Similar Nearby for Lease

    • $12 SF/Yr
      9,945 SF

      Harlingen Office Suites Available

      Multiple suites, 1,000-4,033 sq ft
      1514 77 Sunshine Strip, Harlingen, TX 78550
      View Details
    • $21 SF/Yr
      2,045 SF

      Renovated Retail Space Available

      Newly renovated retail space in high-traffic location for lease.
      410 N Ed Carey Dr, Harlingen, TX 78550
      View Details
    • $599 /Mo
      61,864 SF

      Harlingen Warehouse and Storage Units

      Affordable warehouse and storage units with flexible lease terms.
      1920-2020 Loop 499 N, Harlingen, TX 78550
      View Details
    • $12 SF/Yr
      4,033 SF

      Harlingen Commercial Space For Lease

      Former day care facility suitable for medical, sales, retail, or office.
      1514 S 77 Sunshine Strip, Harlingen, TX 78550
      View Details
    • $2,600 /Mo
      2,000 SF

      Harlingen Office Space For Lease

      Professional office space available for lease in Harlingen, Texas.
      1713 E Tyler Ave, Harlingen, TX 78550
      View Details
    • $6,000 /Mo
      4,294 SF

      Harlingen Commercial Space For Lease

      Retail or office space in high-traffic Harlingen location.
      4319 Expy, Harlingen, TX 78550
      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.
    25645 Fm 106
    Harlingen, TX 78550-1917
    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.