Your AI Navigator in Commercial Real Estate
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
    Property profile & analytics

    3454 Doniphan Dr El Paso, TX 79922-1644

    • Bars
    • 3,488 SF
    • 0.39 lot acres
    OFF-MARKET
    Value Estimations
    $300,000
    Show details
    Cap Rate Potential
    Location Intelligence
    Property ID
    US83-2817953
    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

    • Rosa's Cantina / Mexican Restaurant / Bar

    Property Details for 3454 Doniphan Dr

    Year built
    1955
    Lot size
    0.39 lot acres
    Property size
    3,488 SF
    Zone code
    C2
    Property type
    Bars
    Property subtype
    Pubs
    APN
    B800-999-0020-0400
    APU
    B80099900200400

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

      Method
      Estimation
      ML approach
      $295,000

    • Comparable approach

      Method
      Estimation
      AI Estimate
      $318,000
      Market price range: $319k - $656k

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

    Location Insight

    • Map
    • Local Demand
    City
    El Paso
    County
    El Paso
    State
    Texas
    Longitude
    -106.543
    Latitude
    31.8053
    CBSA code
    21340
    CBSA name
    EL PASO, 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
    $3,037
    $46,237
    $63,563
    $109,800
    -
    $46,237
    $63,563
    $109,800

    Comparable in this City

    • Value Estimation
      $590,000
      7,189 SF

      955 Sunland Park Dr

      RESTAURANT • 7,189 SF
      955 Sunland Park Dr, El Paso, TX 79922-1323
      View Details
    • Value Estimation
      $495,000
      3,844 SF

      1080 Sunland Park Dr

      DRIVE-THRU RESTAURANT, FAST FOOD • 3,844 SF
      1080 Sunland Park Dr, El Paso, TX 79922-1326
      View Details
    • Value Estimation
      $280,000
      1,092 SF

      1085 Sunland Park Dr

      DRIVE-THRU RESTAURANT, FAST FOOD • 1,092 SF
      1085 Sunland Park Dr, El Paso, TX 79922
      View Details
    • Value Estimation
      $395,000
      3,032 SF

      3930 Doniphan Dr

      DRIVE-THRU RESTAURANT, FAST FOOD • 3,032 SF
      3930 Doniphan Dr, El Paso, TX 79922-1309
      View Details
    • Value Estimation
      $375,000
      8,564 SF

      1720 Paisano Dr

      RESTAURANT • 8,564 SF
      1720 Paisano Dr, El Paso, TX 79922-1613
      View Details
    • Value Estimation
      $670,000
      2,172 SF

      4006 Doniphan Dr

      RESTAURANT • 2,172 SF
      4006 Doniphan Dr, El Paso, TX 79922-1310
      View Details

    Similar Nearby for Sale

    • $695,000
      0.80 Acres

      El Paso Commercial Opportunity

      Two buildings with parking in a bustling Upper Valley location.
      3998 Doniphan Dr, El Paso, TX 79922
      View Details
    • $45,000
      2.20 Acres

      Established Nail Salon Business Opportunity

      Nail salon business for sale with equipment and furnishings.
      145 E Sunset Rd, El Paso, TX 79922
      View Details
    • $460,000
      0.62 Acres

      El Paso Country Club Adjacent Land

      0.62 acre lot adjacent to El Paso Country Club.
      5016 Country Club Pl, El Paso, TX 79922
      View Details
    • $450,000
      0.53 Acres

      Prime Commercial Property in El Paso

      Commercial property near Mesa and Sunset Plaza in El Paso.
      4720 Doniphan Dr, El Paso, TX 79922
      View Details
    • Contact for pricing

      Land Available in El Paso

      Land for sale at 929 Sunland Park Dr, El Paso, TX.
      929 Sunland Park Dr, El Paso, TX 79922
      View Details
    • $468,500
      3,389 SF

      Remodeled Duplex in West El Paso

      Fully remodeled duplex in desirable West El Paso neighborhood.
      293 Atlantic Rd, El Paso, TX 79922
      View Details

    Similar Nearby for Lease

    • Contact for pricing
      8,605 SF

      The Cotton Exchange: El Paso Retail

      Upscale retail spaces, prime location.
      4780 Doniphan Dr, El Paso, TX 79922
      View Details
    • $3,150 /Mo
      43,560 SF

      Westside Commercial Spaces Available

      Commercial spaces for rent on the Westside of El Paso.
      4529 Osborne Dr, El Paso, TX 79922
      View Details
    • $18 SF/Yr
      6,885 SF

      Valley Crossing Retail Center

      El Paso County retail spaces available
      1091 Doniphan Park Cir, El Paso, TX 79922
      View Details
    • Contact for pricing
      11,400 SF

      Stateline Business Park: Prime Retail/Office Space

      Retail, office, & flex space available. Multiple buildings, various sizes.
      3910 Doniphan Dr, El Paso, TX 79922
      View Details
    • Contact for pricing
      1,500 SF

      Retail Space in El Paso

      Retail space available for lease in El Paso, Texas.
      3950 Doniphan Park Cir, El Paso, TX 79922
      View Details
    • Contact for pricing
      3,000 SF

      Retail Space in El Paso

      3,000 square feet retail space available for rent.
      1057 Doniphan Park Cir, El Paso, TX 79922
      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.
    3454 Doniphan Dr
    El Paso, TX 79922-1644
    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.
    Create New Password
    • At least 8 characters
    • Contains both letters and numbers
    • Contains uppercase and lowercase letters
    • At most 32 characters
    • Password required
    • Password reset link has expired. Please request a new one.