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

    3450 Willow Crk Dr Irving, TX 75061-1721

    • Warehouses
    • 85,972 SF
    • 4.05 lot acres
    OFF-MARKET
    Last Sale
    Mar 29, 2024
    Value Estimations
    $2,945,000
    Show details
    Cap Rate Potential
    Location Intelligence
    Property ID
    US83-2679124
    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

    • Penske Truck Rental / Car Rental Facility
    • Golden Triangle Self Storage / Storage Facility

    Property Details for 3450 Willow Crk Dr

    Year built
    1971
    Construction
    STEEL FRAME
    Lot size
    4.05 lot acres
    Property size
    85,972 SF
    Zone code
    Z392
    Property type
    Warehouses
    Property subtype
    Self storage facilities
    APN
    325316400A0010000
    APU
    325316400A0010000

    Value Estimations

    based on Realmo’s proprietary methodology

    • Alternative Use

      Use
      Estimation
      WAREHOUSE, STORAGE
      $3,590,000
      Current use

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

    Location Insight

    • Map
    • Local Demand
    City
    Irving
    County
    Dallas
    State
    Texas
    Longitude
    -96.9953
    Latitude
    32.832
    CBSA code
    19100
    CBSA name
    DALLAS-FORT WORTH-ARLINGTON, 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
    $140,289
    $705,360
    $5,782,140
    $6,487,500
    -
    $705,360
    $5,782,140
    $6,487,500

    Comparable in this City

    • Value Estimation by Request
      8,428 SF

      3327 Stovall St

      MINI-WAREHOUSE, STORAGE • 8,428 SF
      3327 Stovall St, Irving, TX 75061-4035
      View Details
    • Value Estimation
      $1,165,000
      45,635 SF

      363 Briery Rd

      MINI-WAREHOUSE, STORAGE • 45,635 SF
      363 Briery Rd, Irving, TX 75061-6329
      View Details
    • Value Estimation
      $3,335,000
      45,000 SF

      2339 Grauwyler Rd

      MINI-WAREHOUSE, STORAGE • 45,000 SF
      2339 Grauwyler Rd, Irving, TX 75061-3313
      View Details
    • Value Estimation
      $1,390,000
      60,000 SF

      3601 Conflans Rd

      MINI-WAREHOUSE, STORAGE • 60,000 SF
      3601 Conflans Rd, Irving, TX 75061-6323
      View Details
    • Value Estimation by Request
      8,400 SF

      504 Loop 12

      MINI-WAREHOUSE, STORAGE • 8,400 SF
      504 Loop 12, Irving, TX 75061-8710
      View Details
    • Value Estimation
      $1,605,000
      61,188 SF

      2020 Grauwyler Rd

      MINI-WAREHOUSE, STORAGE • 61,188 SF
      2020 Grauwyler Rd, Irving, TX 75061-3235
      View Details

    Similar Nearby for Sale

    • Contact for pricing
      33,000 SF

      Irving Warehouse Investment Opportunity

      Value-add warehouse property in prime DFW location for sale.
      1420 W Irving Blvd, Irving, TX 75061
      View Details
    • $1,600,000
      12,419 SF

      Irving Warehouse with Living Space

      Versatile warehouse with living space in Irving, Texas.
      2340 Hinton Dr, Irving, TX 75061
      View Details
    • $500,000

      Prime Irving Commercial Land

      $500K - 0.7369 Acres, Dallas County
      3701 Jackson St, Irving, TX 75061
      View Details
    • Contact for pricing
      3,240 SF

      Industrial Land with Office Space

      3.17 acres near major highways with 3,240 SF office.
      2075 Maryland Dr, Irving, TX 75061
      View Details
    • Contact for pricing

      Updated Duplex with Fenced Yards

      Updated duplex featuring attached garages and private fenced yards.
      1208 English St, Irving, TX 75061
      View Details
    • $335,000
      0.17 Acres

      Irving, TX Duplex For Sale

      Two side-by-side duplexes, all four units currently occupied.
      220 Union Bower Rd W, Irving, TX 75061
      View Details

    Similar Nearby for Lease

    • Contact for pricing
      5,000 SF

      Irving Warehouse Space Available

      Warehouse space with convenient access to major highways.
      500 S Belt Line Rd, Irving, TX 75061
      View Details
    • Contact for pricing
      27,334 SF

      Irving Warehouse Space Available

      Multiple suites, 2,125-5,250 sq ft
      309 Belt Line Rd, Irving, TX 75061
      View Details
    • $9 SF/Yr
      271,406 SF

      Irving Warehouse - 271,406 SF

      Large industrial warehouse space available.
      2205-2215 Pioneer Dr, Irving, TX 75061
      View Details
    • Contact for pricing
      54,600 SF

      Irving Warehouse Space Available

      54,600 SF warehouse space for lease in Irving, TX.
      2205 E Pioneer Dr, Irving, TX 75061
      View Details
    • Contact for pricing
      85,598 SF

      220-224 Brown Dr

      Distribution properties • 85,598 SF
      220-224 Brown Dr, Irving, TX 75061
      View Details
    • Contact for pricing
      11,802 SF

      Shell Warehouse/Office Space Available

      Shell warehouse/office space in close proximity to major highways.
      3723 Conflans Rd, Irving, TX 75061
      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.
    3450 Willow Crk Dr
    Irving, TX 75061-1721
    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!