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

    3420 Rusk St Houston, TX 77003-3307

    • Office buildings
    • 24,750 SF
    • 1.44 lot acres
    OFF-MARKET
    Value Estimations
    $920,000
    Show details
    Cap Rate Potential
    Location Intelligence
    Property ID
    US82-2241920
    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

    • Massage by Pre Bodyworks / Alternative Medicine Practice / Spa & Massage Center
    • Black Sphinx Tattoo / Tattoo & Piercing Shop
    • Ink Cartel Htx / Tattoo & Piercing Shop
    • Psalm's Canvas / Training Center / (Bike/Boat/Book/etc) Store

    Property Details for 3420 Rusk St

    Year built
    1960
    Construction
    STEEL FRAME
    Lot size
    1.44 lot acres
    Property size
    24,750 SF
    Property type
    Office buildings
    APN
    1395800010001
    APU
    1395800010001

    Description

    This exceptional investment opportunity presents a 30,627 square foot, single-story creative office building situated on a full 1.435-acre block in Houston's vibrant EaDo District. Built in 1960 and extensively renovated in 2017, the Class B property boasts 87% occupancy and a strong net operating income (NOI) of $368,226. The asking price is $5,100,000, translating to $166.52 per square foot. The building features flexible workspaces ranging from 150 to 3,800 square feet, ideal for a variety of creative tenants, including office, retail, and art studio users. Ample surface parking is available, and the property benefits from excellent visibility and accessibility. Its strategic location within the rapidly developing EaDo District, known for its thriving arts community, entertainment venues, and residential growth, ensures strong tenant demand and potential for future rent increases. The property's full-block size also presents opportunities for future expansion or redevelopment. The professionally managed building and well-maintained common areas contribute to its overall appeal and strong financial performance. This is a compelling investment in a dynamic and growing Houston neighborhood.

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

      Method
      Estimation
      ML approach
      $555,000

    • Comparable approach

      Method
      Estimation
      AI Estimate
      $1,288,000
      Market price range: $556k - $1.79M

    • Alternative Use

      Use
      Estimation
      OFFICE BUILDING
      $1,240,000
      Current use
      WAREHOUSE, STORAGE
      $1,100,000
      Change: -11% Conversion: Difficult

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

    Location Insight

    • Map
    • Local Demand
    City
    Houston
    County
    Harris
    State
    Texas
    Longitude
    -95.343
    Latitude
    29.7454
    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
    $122,190
    $3,752,340
    $2,252,119
    $6,004,459
    -
    $3,752,340
    $2,252,119
    $6,004,459

    Comparable in this City

    • Value Estimation
      $1,905,000
      136,606 SF

      2410 Polk St

      OFFICE BUILDING • 136,606 SF
      2410 Polk St, Houston, TX 77003-4321
      View Details
    • Value Estimation
      $1,075,000
      49,700 SF

      2311 Canal St

      OFFICE BUILDING • 49,700 SF
      2311 Canal St, Houston, TX 77003-1565
      View Details
    • Value Estimation by Request
      7,859 SF

      501 York St

      OFFICE BUILDING • 7,859 SF
      501 York St, Houston, TX 77003-1386
      View Details
    • Value Estimation by Request
      6,968 SF

      3101 Harrisburg Blvd

      OFFICE BUILDING • 6,968 SF
      3101 Harrisburg Blvd, Houston, TX 77003-2333
      View Details
    • Value Estimation by Request
      1,500 SF

      19 York St

      OFFICE BUILDING • 1,500 SF
      19 York St, Houston, TX 77003-1827
      View Details
    • Value Estimation
      $1,185,000
      27,762 SF

      413 Bastrop St

      OFFICE BUILDING • 27,762 SF
      413 Bastrop St, Houston, TX 77003-2201
      View Details

    Similar Nearby for Sale

    • Contact for pricing
      0.80 Acres

      EADO Medical Office Building

      Vacant, 5,591 SF, 0.8 Acres
      3150 Polk St, Houston, TX 77003
      View Details
    • $2,600,000
      5,480 SF

      Midtown Houston Medical Office

      5,480 SF Vacant Medical Building, $2.6M
      2207 Crawford St, Houston, TX 77003
      View Details
    • $899,995
      3,140 SF

      Houston Multifamily Investment Opportunity

      5-Unit Apartment Building, EaDo, TX
      5 Estelle St, Houston, TX 77003
      View Details
    • Contact for pricing
      0.79 Acres

      Prime Houston Development Land

      0.79 Acres Near Downtown Houston
      1700 Emancipation Ave, Houston, TX 77003
      View Details
    • Contact for pricing
      1.13 Acres

      East Downtown Houston Development Land

      ±1.13 Acres, Prime Location
      3815 Navigation Blvd, Houston, TX 77003
      View Details
    • $325,000
      1,624 SF

      Three-Story Unit Near Daikin Park

      Classy 2-bedroom unit with updated floors and gated garage.
      2422 Navigation Blvd, Houston, TX 77003
      View Details

    Similar Nearby for Lease

    • Contact for pricing
      8,936 SF

      Two-Story Office Building for Lease

      8,936 SF office building in Midtown Houston for lease.
      2105 Jackson St, Houston, TX 77003
      View Details
    • $25 SF/Yr
      5,591 SF

      Houston Medical Office Building

      5,591 SF Freestanding Medical Office
      3150 Polk St, Houston, TX 77003
      View Details
    • $28 SF/Yr
      5,480 SF

      Midtown Houston Medical Office

      5,480 SF Medical Office Building, Midtown
      2207 Crawford St, Houston, TX 77003
      View Details
    • Contact for pricing
      72,376 SF

      Houston Executive Office Space

      72,376 SF Office Building, 21,053 SF Vacant
      908 Live Oak St, Houston, TX 77003
      View Details
    • $22 SF/Yr
      1,070 SF

      Renovated Office and Studio Space

      1,070 SF office/studio space with recent renovations and parking.
      4010 Canal St, Houston, TX 77003
      View Details
    • Contact for pricing
      320,000 SF

      East Blocks: Prime Houston Space

      Modern Houston Office & Distribution Space
      2215 Mckinney St, Houston, TX 77003
      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.
    3420 Rusk St
    Houston, TX 77003-3307
    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.