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

    35772 State Rd 54 Zephyrhills, FL 33541-2241

    • Office buildings
    • 3,015 SF
    • 0.07 lot acres
    OFF-MARKET
    Value Estimations
    $335,000
    Show details
    Cap Rate Potential
    8.5%
    Office buildings
    Location Intelligence
    Property ID
    US18-8196546
    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

    • Beauty Radio Salon / Beauty Salon / Hair Salon
    • Multifaceted Artistry / Beauty Salon
    • Bright Minds Consulting / Applied Behavior Analysis Therapist
    • Bayside Pharmacy / Pharmacy
    • Power Learning Systems / Adult Education School

    Property Details for 35772 State Rd 54

    Year built
    2009
    Lot size
    0.07 lot acres
    Property size
    3,015 SF
    Zone code
    00C2
    Property type
    Office buildings
    APN
    17-26-21-0040-00000-0020
    APU
    1726210040000000020

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

      Method
      Estimation
      ML approach
      $255,000

    • CAP approach

      CAP Return
      Estimation
      6%
      $360,000
      6.5%
      $335,000
      7%
      $310,000

    • Comparable approach

      Method
      Estimation
      AI Estimate
      $408,000
      Market price range: $239k - $604k

    • Alternative Use

      Use
      Estimation
      WAREHOUSE, STORAGE
      $420,000

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

    Location Insight

    • Map
    • Local Demand
    City
    Zephyrhills
    County
    Pasco
    State
    Florida
    Longitude
    -82.225
    Latitude
    28.2292
    CBSA code
    45300
    CBSA name
    TAMPA-ST. PETERSBURG-CLEARWATER, FL 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
    $4,090
    $60,000
    $176,794
    $236,794
    -
    $60,000
    $176,794
    $236,794

    Comparable in this City

    • Value Estimation
      $325,000
      2,800 SF

      35780 State Rd 54

      OFFICE BUILDING • 2,800 SF
      35780 State Rd 54, Zephyrhills, FL 33541-2242
      View Details
    • Value Estimation
      $385,000
      3,820 SF

      8937 Gall Blvd

      OFFICE BUILDING • 3,820 SF
      8937 Gall Blvd, Zephyrhills, FL 33541
      View Details
    • Value Estimation
      $395,000
      4,552 SF

      36936 Judee Dr

      OFFICE BUILDING • 4,552 SF
      36936 Judee Dr, Zephyrhills, FL 33541
      View Details
    • Value Estimation
      $255,000
      2,210 SF

      35788 State Rd 54

      OFFICE BUILDING • 2,210 SF
      35788 State Rd 54, Zephyrhills, FL 33541-2244
      View Details
    • Value Estimation
      $295,000
      1,808 SF

      36413 State Rd 54

      OFFICE BUILDING • 1,808 SF
      36413 State Rd 54, Zephyrhills, FL 33541-2275
      View Details
    • Value Estimation
      $385,000
      5,719 SF

      7062 Ft King Rd

      OFFICE BUILDING • 5,719 SF
      7062 Ft King Rd, Zephyrhills, FL 33541
      View Details

    Similar Nearby for Sale

    • $1,690,000
      7,733 SF

      37814 Medical Arts Ct, Zephyrhills, FL 33541

      Office Properties & Spaces • 7,733 SF
      37814 Medical Arts Ct, Zephyrhills, FL 33541
      View Details
    • $899,000
      3,016 SF

      Freestanding Medical Office Building

      3,016 SF medical office building constructed in 2007.
      37914 Daughtery Rd, Zephyrhills, FL 33541
      View Details
    • $175,000
      0.60 Acres

      Waterfront Lot in Lake Bernadette

      Beautiful waterfront lot in amenity-rich Lake Bernadette community.
      Golf Links Blvd, Zephyrhills, FL 33541
      View Details
    • $799,000

      Residential Land on Lanier Road

      Land suitable for residential projects with utilities available.
      4200 Lanier Rd, Zephyrhills, FL 33541
      View Details
    • $2,600,000

      Zephyrhills Commercial Land Opportunity

      4.81 acres of commercial land with highway frontage.
      8608 Gall Blvd, Zephyrhills, FL 33541
      View Details
    • $128,000
      0.54 Acres

      Residential Lot in Golf Community

      Corner lot in established golf community, ideal for custom home.
      589 Marie Dr, Zephyrhills, FL 33541
      View Details

    Similar Nearby for Lease

    • $18 SF/Yr
      7,733 SF

      Zephyrhills Medical Office Space

      Prime medical office, 2,483 sq ft available.
      37802 Medical Arts Ct, Zephyrhills, FL 33541
      View Details
    • $16 SF/Yr
      1,000 SF

      Zephyrhills Retail/Office Space Available

      1,000 SF commercial space in a flourishing Zephyrhills location.
      38363 Cord St, Zephyrhills, FL 33541
      View Details
    • Contact for pricing
      2,800 SF

      Retail Space on Gall Boulevard

      Retail space with cross access to major retailers.
      7707-7731 Gall Blvd, Zephyrhills, FL 33541
      View Details
    • Contact for pricing
      41,139 SF

      Zephyrhills Retail Space Available

      Retail space with direct access on Allen Rd.
      4810 Allen Rd, Zephyrhills, FL 33541
      View Details
    • $24 SF/Yr
      1,600 SF

      Retail Spaces Available in Zephyrhills

      Retail spaces for lease, anchored by Hobby Lobby.
      7321-7431 Gall Blvd, Zephyrhills, FL 33541
      View Details
    • Contact for pricing

      Zephyrhills West Commercial Land

      Prime 0.54-acre commercial lot for lease.
      4810 Allen Rd, Zephyrhills West, FL 33541
      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.
    35772 State Rd 54
    Zephyrhills, FL 33541-2241
    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.