Add Listing
    Property Lookup
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    31380 Fm 2920th Rd, Unit 76 Waller, TX 77484-8013
    Back to Search
    Property profile & analytics

    31380 Fm 2920th Rd, Unit 76, Waller, TX 77484-8013

    View on Map
    • Hotels
    • 45,253 SF
    • 2.40 lot acres
    Off-Market
    Property ID
    US82-5465169
    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
    $1,055,000
    Show details
    Cap Rate Potential
    Location Intelligence

    Current Use by Public Records

    • Hotels

    Property Details for 31380 Fm 2920th Rd

    Year built
    2009
    Construction
    BRICK
    Lot size
    2.40 lot acres
    Property type
    Hotels
    Property subtype
    Motels
    APN
    1308490010003
    APU
    1308490010003

    Sales History

    Date Price Buyer Seller Deed Type Mortgage
    Mar 9, 2026 — All Seasons Hospitality And Investm — Deed · related $402k · The Bank Of Edison
    Oct 7, 2025 — All Seasons Hospitality & Investmen — Deed · related $3.4M · The Bank Of Edison
    Jun 25, 2019 — Seasons Hospitality & Invs LLC — Deed · related $3.2M · Wells Fargo Bk
    May 12, 2014 — All Seasons Hospitality & Invs Sai Lala INC Grant Deed $4M · Wallis St Bk
    — — Sai Lala INC — Deed Of Trust · related $4.4M · First Community Bank
    — — Seasons Hospitality & Invs LLC — Deed Of Trust · related $3.2M · Wells Fargo Bk

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

      Method
      Estimation
      ML approach
      $1,010,000

    • Comparable approach

      Method
      Estimation
      AI Estimate
      $1,104,000
      Market price range: $574k - $1.51M

    • Alternative Use

      Use
      Estimation
      HOTEL/MOTEL
      $1,000,000
      Current use

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

    Location Insight

    • Map
    • Local Demand
    City
    Waller
    County
    Harris
    State
    Texas
    Longitude
    -95.912
    Latitude
    30.0566
    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
    $21,698
    $544,374
    $3,329,194
    $3,873,568
    -
    $544,374
    $3,329,194
    $3,873,568

    Comparable in this City

    • Value Estimation
      $520,000
      27,398 SF

      19777 Stokes Rd, Unit 40

      HOTEL/MOTEL
      19777 Stokes Rd, Waller, TX 77484-7323
      View Details
    • Value Estimation
      $1,360,000
      48,648 SF

      35527 Hwy 290th Byp, Unit 93

      HOTEL/MOTEL
      35527 Hwy 290th Byp, Waller, TX 77484-2137
      View Details
    • Value Estimation
      $835,000
      37,336 SF

      39502 Us 290th, Unit 63

      HOTEL/MOTEL
      39502 Us 290th, Waller, TX 77484-5759
      View Details
    • Value Estimation
      $670,000
      26,883 SF

      35531 Hwy 290th Byp, Unit 54

      HOTEL/MOTEL
      35531 Hwy 290th Byp, Waller, TX 77484-2137
      View Details
    • Value Estimation
      $815,000
      35,598 SF

      19720 Stokes Rd, Unit 59

      HOTEL/MOTEL
      19720 Stokes Rd, Waller, TX 77484-7322
      View Details
    • Value Estimation by Request
      174.00 Acres

      000 Us-290

      Land
      000 Us-290, Waller, TX 77484
      View Details

    Similar Nearby for Sale

    • Contact for pricing
      12,469 SF

      Turnkey Hospitality, Retreat, Event Venue

      67-acre property ideal for hospitality, wellness, or event operations.
      26250 Riley Rd, Waller, TX 77484
      View Details
    • $5,400,000
      12,469 SF

      Magnolia Manor Estate on 67 Acres

      Upscale estate with retreat amenities, suitable for various uses.
      26250 Riley Rd, Waller, TX 77484
      View Details
    • $1,350,000

      Unrestricted Land Tract For Sale

      14.95 acres of unrestricted land with endless potential.
      18633 Penick Rd, Waller, TX 77484
      View Details
    • $359,900

      Equestrian Oaks Estates Land

      2.855 acre lot with utilities in gated community.
      32007 Meadow View Ln, Waller, TX 77484
      View Details
    • $4,830,000
      3,085 SF

      Country Estate on Pristine Acres

      Elegant country estate on 38.61 acres with ponds.
      30930 Waller Spring Creek Rd, Waller, TX 77484
      View Details
    • Contact for pricing

      Unrestricted Land in Northwest Houston

      12.95 acres ideal for commercial or residential development.
      20510 Kickapoo Rd, Waller, TX 77484
      View Details

    Similar Nearby for Lease

    • 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

      Retail Space in High-Traffic Area

      Retail space with flexible layouts, modern amenities, and ample parking.
      31070 Fm 1488 Rd, Waller, TX 77484
      View Details
    • Contact for pricing

      FM 362 Warehouse with Office

      Warehouse with office space available May-June 2026 on FM 362.
      18441 Fm 362 Rd, Waller, TX 77484
      View Details
    • Contact for pricing

      Waller Flex/Industrial/Office Space Available

      Flex, industrial, and office spaces for lease in Waller, TX.
      41212 Park 290 Dr, Waller, TX 77484
      View Details
    • Contact for pricing
      4,087 SF

      Versatile Warehouse Space Available

      Open warehouse space with flexible layout and convenient features.
      2403 Washington St, Waller, TX 77484
      View Details
    • Contact for pricing
      5,492 SF

      Versatile Corner Suite Near Highway

      Adaptable suite near Business Hwy 290, suitable for diverse uses.
      40190 Highway 290 Business, Waller, TX 77484
      View Details

    Property Visit Statistics

    • Visits by month
      21.1k
    • Visitors by month
      12.5k
    • Avg Time on site
      18 min
    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.
    31380 Fm 2920th Rd, Unit 76
    Waller, TX 77484-8013
    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
    31380 Fm 2920th Rd, Waller, TX, 77484
    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!