Add Listing
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

    31200 Fm 2920th Rd, Unit 224 Waller, TX 77484-8814

    • Garden apartment buildings
    • 17,272 SF
    • 9.49 lot acres
    OFF-MARKET
    Value Estimations
    $1,670,000
    Show details
    Cap Rate Potential
    Location Intelligence
    Property ID
    US83-1531687
    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

    • Garden apartment buildings

    Property Details for 31200 Fm 2920th Rd

    Year built
    2016
    Construction
    FRAME
    Lot size
    9.49 lot acres
    Property size
    17,272 SF
    Property type
    Garden apartment buildings
    APN
    1375830010001
    APU
    1375830010001

    Value Estimations

    based on Realmo’s proprietary methodology

    • CAP approach

      CAP Return
      Estimation
      6%
      $1,910,000
      6.5%
      $1,760,000
      7%
      $1,635,000

    • Comparable approach

      Method
      Estimation
      AI Estimate
      $1,579,000
      Market price range: $573k - $1.58M

    • Alternative Use

      Use
      Estimation
      APARTMENT HOUSE (5+ UNITS)
      $1,065,000
      Current use
      OFFICE BUILDING
      $2,470,000
      Change: +132% Conversion: Moderate
      COMMERCIAL (GENERAL)
      $2,045,000
      Change: +92% Conversion: Moderate
      RESTAURANT
      $1,685,000
      Change: +58% Conversion: Difficult
      AUTO REPAIR, GARAGE
      $1,560,000
      Change: +47% Conversion: Difficult
      RETAIL STORES
      $1,245,000
      Change: +17% Conversion: Difficult
      MEDICAL BUILDING
      $1,140,000
      Change: +7% Conversion: Moderate

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

    Location Insight

    • Map
    • Local Demand
    City
    Waller
    County
    Harris
    State
    Texas
    Longitude
    -95.9106
    Latitude
    30.0602
    CBSA code
    26420
    CBSA name
    HOUSTON-SUGAR LAND-BAYTOWN, 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
    2022
    $170,929
    $2,397,528
    $25,821,220
    $28,218,748
    -
    $2,397,528
    $25,821,220
    $28,218,748

    Comparable in this City

    • Value Estimation by Request
      8,228 SF

      2300 Brazeal St, Unit 6

      APARTMENT HOUSE (5+ UNITS) • 8,228 SF
      2300 Brazeal St, Waller, TX 77484-8151
      View Details
    • Value Estimation by Request
      5,800 SF

      31817 Waller Tomball Rd, Unit 8

      APARTMENT HOUSE (5+ UNITS) • 5,800 SF
      31817 Waller Tomball Rd, Waller, TX 77484-8846
      View Details
    • Value Estimation by Request
      1,300 SF

      40644 Us-290 Bus

      Multifamily properties • 1,300 SF
      40644 Us-290 Bus, Waller, TX 77484
      View Details
    • Value Estimation by Request
      1,036 SF

      31812 Waller Tomball Rd Trlr, Unit 1

      MOBILE HOME PARK, TRAILER PARK • 1,036 SF
      31812 Waller Tomball Rd Trlr, Waller, TX 77484-8146
      View Details
    • Value Estimation by Request
      2,400 SF

      2626 Hwy

      Multifamily properties • 2,400 SF
      2626 Hwy, Waller, TX 77484
      View Details
    • Value Estimation by Request
      960 SF

      31706 Waller Tomball Rd Trlr, Unit 6

      MOBILE HOME PARK, TRAILER PARK • 960 SF
      31706 Waller Tomball Rd Trlr, Waller, TX 77484-8056
      View Details

    Similar Nearby for Sale

    • $2,590,000

      Cleared Acres with Income Potential

      14.5 acres in Waller with income-producing mobile homes.
      21512 Binford Rd, Waller, TX 77484
      View Details
    • $600,000

      High-Visibility Corner Parcel For Sale

      Corner parcel in rapidly developing area, ideal for various developments.
      29927 Waller Spring Creek Rd, Waller, TX 77484
      View Details
    • $2,590,000

      Cleared Land with Income Potential

      14.5 acres with mobile homes and event arena.
      21512 Binford Rd, Waller, TX 77484
      View Details
    • $1,325,000

      36 Acres of Potential

      36+ acres with a triple wide mobile home.
      555 Scroggins Ln, Waller, TX 77484
      View Details
    • $2,590,000

      Cleared Acres with Income Potential

      14.5 acres with income-producing mobile homes and event arena.
      21512 Binford Rd, Waller, TX 77484
      View Details
    • $875,000

      Income-Generating Land with Tenant-Occupied Homes

      Four-acre property with three homes, generating $5000+ monthly rent.
      24106 Fm 362 Rd, Waller, TX 77484
      View Details

    Similar Nearby for Lease

    • Contact for pricing
      20,525 SF

      Executive Office/Warehouse Space in Waller, TX

      Modern Office & Warehouse, 20,525 SF Available
      41212 Park 290 Dr, Waller, TX 77484
      View Details
    • Contact for pricing

      Industrial Space Available For Sale

      Approximately 10,000 square feet of industrial space available for sale.
      19286 Kickapoo Rd, Waller, TX 77484
      View Details
    • Contact for pricing
      635 SF

      Office Space For Rent

      Office space with open floor plan available for lease.
      2313 Main St, Waller, TX 77484
      View Details
    • Contact for pricing
      5,495 SF

      Warehouse with Fenced Outside Yard

      5,495 SF warehouse with yard, access to major highways.
      41212 Park 290 Dr, Waller, TX 77484
      View Details
    • Contact for pricing

      Warehouse Space Available For Lease

      Approximately 10,000 SF warehouse space available for lease.
      19286 Kickapoo Rd, Waller, TX 77484
      View Details
    • Contact for pricing
      12,000 SF

      Waller Warehouse: 12,000 SF Available

      Spacious Waller warehouse, immediate occupancy.
      41330 Cyrus Rd, Waller, TX 77484
      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.
    31200 Fm 2920th Rd, Unit 224
    Waller, TX 77484-8814
    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.
    Sign Up Successful!
    You now have access to more from Realmo!