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

    3809 1st St Abilene, TX 79603-6827

    • Commercial real estate
    • 5,065 SF
    • 0.94 lot acres
    OFF-MARKET
    Value Estimations
    $625,000
    Show details
    Cap Rate Potential
    Location Intelligence
    Property ID
    US82-0775411
    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

    • Coinsource Bitcoin ATM / Atm
    • Golden Chick / Restaurant / Take-out & Catering
    • Phillips 66 / Gas Station
    • Bitcoin Depot | Bitcoin ATM / Atm / Crypto Atm
    • Bitcoin Depot ATM / Atm

    Property Details for 3809 1st St

    Year built
    1975
    Lot size
    0.94 lot acres
    Property size
    5,065 SF
    Property type
    Commercial real estate
    APN
    21500001900
    APU
    21500001900

    Description

    This exceptional investment opportunity presents a fee-simple ownership of a Golden Chick restaurant located at 3809 N 1st St, Abilene, TX 79603. The property boasts a 2,800 square foot building constructed in 2017 and situated on a 0.861-acre lot. The property benefits from a prominent location on a main thoroughfare, approximately six miles from Dyess AFB, and features a hard-signalized corner. The current tenant operates under a 15-year absolute NNN lease, providing significant stability and predictable cash flow. The lease includes a 10% rent increase every five years, ensuring future income growth. The property's strong performance is evidenced by its current 100% occupancy and a substantial net operating income (NOI) of $168,000, resulting in an attractive 6.25% cap rate. The lease also includes four 5-year renewal options, further enhancing the long-term value of this investment. This single-tenant, franchisee-operated property offers a compelling combination of strong tenant credit, a prime location, and a secure, long-term lease, making it an ideal addition to any diversified real estate portfolio. The asking price is $2,688,000.

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

      Method
      Estimation
      ML approach
      $450,000

    • CAP approach

      CAP Return
      Estimation
      6%
      $865,000
      6.5%
      $800,000
      7%
      $740,000

    • Comparable approach

      Method
      Estimation
      AI Estimate
      $623,000
      Market price range: $206k - $652k

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

    Location Insight

    • Map
    • Local Demand
    City
    Abilene
    County
    Taylor
    State
    Texas
    Longitude
    -99.7689
    Latitude
    32.4519
    CBSA code
    10180
    CBSA name
    ABILENE, 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
    2018
    $19,817
    $121,556
    $234,891
    $356,447
    -
    $121,556
    $234,891
    $356,447

    Comparable in this City

    • Value Estimation by Request
      29,621 SF

      1011 North St

      Distribution properties • 29,621 SF
      1011 North St, Abilene, TX 79603
      View Details
    • Value Estimation by Request
      0.14 Acres

      3501 Yale Ave

      COMMERCIAL (GENERAL) • 0.14 Acres
      3501 Yale Ave, Abilene, TX 79603
      View Details
    • Value Estimation by Request
      0.14 Acres

      3517 Yale Ave

      COMMERCIAL (GENERAL) • 0.14 Acres
      3517 Yale Ave, Abilene, TX 79603
      View Details
    • Value Estimation by Request
      0.48 Acres

      1125 Roma Ln

      COMMERCIAL (GENERAL) • 0.48 Acres
      1125 Roma Ln, Abilene, TX 79603
      View Details
    • Value Estimation by Request
      20.00 Acres

      2545 Mimosa Dr

      COMMERCIAL (GENERAL) • 20.00 Acres
      2545 Mimosa Dr, Abilene, TX 79603-2131
      View Details
    • Value Estimation by Request
      5.68 Acres

      Hayter Rd

      COMMERCIAL (GENERAL) • 5.68 Acres
      Hayter Rd, Abilene, TX 79603
      View Details

    Similar Nearby for Sale

    • $130,000
      3.87 Acres

      Abilene Multi-Family Land Investment

      3.87 Acres, Multi-Family Zoning
      0 Willis St, Abilene, TX 79603
      View Details
    • $715,036
      4.69 Acres

      Prime Abilene Commercial Land

      4.69 Acres, Heavy Commercial Zoning
      2182 Overland Trl, Abilene, TX 79603
      View Details
    • $275,000
      3.10 Acres

      I-20 Commercial Land - Abilene, TX

      High-traffic 3-acre lot near I-20.
      5125 Stamford St, Abilene, TX 79603
      View Details
    • $100,000
      29,621 SF

      Prime Abilene Warehouse - $100K

      Texas industrial warehouse, 29,621 sq ft.
      1011 North St, Abilene, TX 79603
      View Details
    • Contact for pricing

      Land Bundle For Sale

      Land package for sale, includes multiple properties.
      2517 Ball St, Abilene, TX 79603
      View Details
    • $995,000
      3.25 Acres

      Prime Commercial Land Ready Development

      3.25-acre commercial property near AI infrastructure project in Abilene, TX.
      3518 Old Anson Rd, Abilene, TX 79603
      View Details

    Similar Nearby for Lease

    • $8 SF/Yr
      2,156 SF

      Abilene Office Space For Lease

      Prime Abilene Office: 2,156 sq ft, high visibility.
      4115 1St St, Abilene, TX 79603
      View Details
    • $0.58 SF/Yr
      8,000 SF

      Retail Space in North Abilene

      Retail space with excellent visibility and accessibility, large parking lot.
      1200-1346 N Mockingbird Ln, Abilene, TX 79603
      View Details
    • $1,998 /Mo
      10,977 SF

      Renovated Retail/Office Space Available

      Move-in ready, renovated retail or office space in Abilene, Texas.
      3350 N 10Th St, Abilene, TX 79603
      View Details
    • $7,400 /Mo
      13,050 SF

      Abilene Office Warehouse with Access

      Office warehouse with great access near Loop 322, I-20, Hwy 277.
      133 Wall St, Abilene, TX 79603
      View Details
    • $6 SF/Yr
      21,818 SF

      Prime Abilene Retail Space

      10,909 SF Available, High Visibility
      1202 Mockingbird Ln, Abilene, TX 79603
      View Details
    • $14 SF/Yr
      8,840 SF

      Abilene Office Building Investment

      Prime Abilene location, multi-tenant office space.
      3814 1St St, Abilene, TX 79603
      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.
    3809 1st St
    Abilene, TX 79603-6827
    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.