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
    The Largest CRE Database in the US with Over 1 Million Listings
    Property profile & analytics

    3420 Vista Dr Rosenberg, TX 77471

    • Commercial real estate
    • 38,920 SF
    • 8.78 lot acres
    For Lease
    View listing
    Value Estimations
    Cap Rate Potential
    Location Intelligence
    Property ID
    US82-2658001
    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

    • Commercial real estate

    Property Details for 3420 Vista Dr

    Year built
    2005
    Lot size
    8.78 lot acres
    Property size
    38,920 SF
    Property type
    Commercial real estate
    APN
    1858-03-000-0040-901
    APU
    1858030000040901

    Value Estimations

    based on Realmo’s proprietary methodology

    • Comparable approach

      Method
      Estimation
      AI Estimate
      $5,611,000
      Market price range: $1.64M - $5.61M

    • Alternative Use

      Use
      Estimation
      OFFICE BUILDING
      $5,405,000

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

    Location Insight

    • Map
    • Local Demand
    City
    Rosenberg
    County
    Fort Bend
    State
    Texas
    Longitude
    -95.7614
    Latitude
    29.5466
    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
    2023
    $126,025
    $2,484,697
    $4,765,303
    $7,250,000
    -
    $2,484,697
    $4,765,303
    $7,250,000

    Comparable in this City

    • Value Estimation by Request
      2.00 Acres

      24875 Southwest Fwy

      Land • 2.00 Acres
      24875 Southwest Fwy, Rosenberg, TX 77471
      View Details
    • Value Estimation by Request
      0.50 Acres

      28015 Southwest Fwy

      Land • 0.50 Acres
      28015 Southwest Fwy, Rosenberg, TX 77471
      View Details
    • Value Estimation
      $540,000
      19.57 Acres

      509 Randon Dyer Rd, Unit 537

      COMMERCIAL (GENERAL) • 19.57 Acres
      509 Randon Dyer Rd, Rosenberg, TX 77471-7962
      View Details
    • Value Estimation by Request
      3.10 Acres

      6521 Reading Rd

      COMMERCIAL (GENERAL) • 3.10 Acres
      6521 Reading Rd, Rosenberg, TX 77471-5977
      View Details
    • Value Estimation by Request
      0.22 Acres

      Reading Rd

      COMMERCIAL (GENERAL) • 0.22 Acres
      Reading Rd, Rosenberg, TX 77471
      View Details
    • Value Estimation by Request
      37.08 Acres

      3737 Hwy 90th W

      COMMERCIAL (GENERAL) • 37.08 Acres
      3737 Hwy 90th W, Rosenberg, TX 77471
      View Details

    Similar Nearby for Sale

    • Contact for pricing
      5.00 Acres

      Rosenberg Commercial Land - 5 Acres

      Prime Rosenberg location, 5 acres, high visibility.
      2012 Mons Ave, Rosenberg, TX 77471
      View Details
    • $2,500,000
      16.95 Acres

      Rosenberg Industrial Land - $2.5M

      16.95 Acres, Unrestricted Development
      111 Klauke Rd, Rosenberg, TX 77471
      View Details
    • Contact for pricing
      1.40 Acres

      Rosenberg Commercial Land for Sale

      Prime development land near US 59.
      Pad Sites Fm 2218 & Airport Ave, Rosenberg, TX 77471
      View Details
    • Contact for pricing
      0.61 Acres

      Brazos Town Center Commercial Land

      Rosenberg, TX commercial land parcels
      0 Reading Rd FM 762, Rosenberg, TX 77471
      View Details
    • Contact for pricing
      16.75 Acres

      Prime Rosenberg Commercial Land

      16.75 Acres, Rail-Served Potential
      725 Tx-36, Rosenberg, TX 77471
      View Details
    • Contact for pricing
      48.61 Acres

      Rosenberg, TX Commercial Land

      ±48.61 Acres, Prime Development Opportunity
      0 Blase Rd, Rosenberg, TX 77471
      View Details

    Similar Nearby for Lease

    • $12 SF/Yr
      102,400 SF

      Spur 10 Industrial Park Spaces

      Rosenberg, TX industrial space available.
      2493 Patton Rd, Rosenberg, TX 77471
      View Details
    • Contact for pricing
      1 SF

      Rosenberg Industrial Land for Lease

      Five-acre commercial/industrial land.
      2012 Mons Ave, Rosenberg, TX 77471
      View Details
    • Contact for pricing
      20,000 SF

      Rosenberg Retail Center - New Construction

      ±20,000 SF Retail Space Available, Will Divide
      5149 Reading Rd, Rosenberg, TX 77471
      View Details
    • Contact for pricing
      3,586 SF

      Retail Space in Brazos Town

      Retail space for lease in Rosenberg's Brazos Town Center.
      6521 Reading Rd, Rosenberg, TX 77471
      View Details
    • Contact for pricing
      1,610 SF

      Retail Space in Growing Area

      1,610 SF retail space in a high-growth area.
      4519 Reading Rd, Rosenberg, TX 77471
      View Details
    • Contact for pricing
      634 SF

      Retail Space in Brazos Town

      Retail space available within Brazos Town Center.
      Reading Rd, Rosenberg, TX 77471
      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 Vista Dr
    Rosenberg, TX 77471
    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.