Back to Search
Property profile & analytics
OFF-MARKET
Estimated value
$575,000
Grocery and convenience stores
3938 Us Hwy 25th N Hephzibah, GA 30815-6820
Entity Owned
18-yr Hold
Absentee Owner
~
Est. High Equity
Property ID
US22-2713177
Property profile
Verified
Property type
Grocery and convenience stores
Use group
CONVENIENCE STORE
Year built
2005
Construction
CONCRETE
Total area
3,120 SF
Lot
2.6 ac (113,256 SF)
Zoning code
CC
APN
062-066
UPID
US22-2713177
Cap rate & NOI
Priority signal for investors
Implied cap rate, NOI & suggested price
Cap rate vs submarket · NOI estimate · 3 price anchors
Implied cap rate, NOI & suggested price
Cap vs submarket · NOI estimate · 3 price anchors
Value estimations
Realmo proprietary · 4 methods
AI Approach
AI
by Request
CAP Approach
CAP
$565k
Comparable Approach
Comparable
$587k
Blend (final)
Blend
$575k
Owner & transaction history
Taylor Bros X Press INC · 18 yrs held
Taylor Bros X Press INC
since 2008
5 recorded transactions
Zoning & alternative use
CC · Hephzibah, GA
Permitted uses
Permitted uses
Allowed · conditional · prohibited
Zone name
City Center
General category
UNKNOWN
Zone area
199.20 ac
Source
Realmo
Cap rate
Implied · in-place · derived from last sale + estimated NOI
Implied Cap rate
#1
Implied · in-place · NOI ÷ last sale
In-place · derived from last sale + estimated NOI
Cap rate, NOI & submarket benchmark
Implied cap rate vs Hephzibah submarket · NOI estimate · Typical band, median & reading
Implied cap rate, NOI & submarket benchmark
Cap vs Hephzibah submarket · NOI estimate · typical band, median & reading
Refine your cap rate
8-question underwriting flow
1.
Property current status — Going-In vs Stabilized
2.
Price for denominator — asking / offer / market
3.
Leasing status & lease structure (NNN / Gross)
4.
Tenant risk profile & vacancy assumption
5.
Upload T12 / rent roll / OM (optional)
Refine in 60 seconds, get exact suggested price
T12 upload · Submarket benchmarks · Sensitivity grid
Suggested price · 3 cap rate anchors
Income approach @ 5% / 7% / 9% — aggressive / typical / conservative
Suggested price at 5% / 7% / 9% cap
Aggressive / typical / conservative · Implied $/SF per anchor · Sensitivity grid
Suggested price at 5% / 7% / 9% cap
Aggressive / typical / conservative · implied $/SF · sensitivity
Value
AI, CAP & Alternative Use estimations · Realmo proprietary blendValue Estimations
Based on Realmo’s proprietary methodology
AI Approach
Method
Estimation
Statistic approach
by Request
ML approach
by Request
CAP Approach
CAP Return
Estimation
6%
$610,000
6.5%
$565,000
7%
$525,000
Blend value · Realmo final
$575k
Range $518k – $633k · ±10%
Realmo estimate · informational only.
These numbers are calculated by our models from public records and may not reflect actual market value.
Not an appraisal.
Verify with a licensed appraiser before transacting. Realmo accepts no liability for divergence from real-world outcomes.
View the full estimation — every method, every assumption
Confidence drivers & risk notes · Custom comparable set · Free for first 3 / day
Full estimation methodology
Every method · every assumption · confidence drivers
Price per SF
Sale + rent benchmarks
Subject property
$184 / SF
Submarket sale & rent benchmarks
Median sale $/SF · Asking & closed rent · Submarket vacancy
Submarket sale & rent benchmarks
Median sale $/SF · asking & closed rent · submarket vacancy
Property tax & assessments
Tax year 2023Property tax & assessments
Tax year 2023
Tax billed
$2,587
Tax year 2023
Assessed value
$121,118
Assessed 2023
Previous assessed
$121,118
+0.0% YoY
Effective rate
2.14%
On assessed value
Assessed land
$3,498
Assessed improvement
$117,620
Land market value
$8,746
Improvement market value
$294,050
Total market value
$302,796
Applied tax rate
1.0000
Comparables
6 recent transactions · within 1.5 miComparable in this city
6 recent transactions
Comparable in this City
Similar Nearby for Sale
Similar Nearby for Lease
Recent comparable sales
Sale price & price/SF · Sale date & distance · Adjustments & confidence
Recent comparable sales
Sale price & $/SF · sale date & distance · adjustments
Property description
Physical attributes from public recordsBuilding & lot
Public records
Property type
Grocery and convenience stores
Use group
CONVENIENCE STORE
Status
Off-Market
Year built
2005
Construction
CONCRETE
Heating
NONE
Total area
3,120 SF
Lot
2.6 ac (113,256 SF)
Zoning code
CC
APN
062-066
UPID
US22-2713177
Jurisdiction
BURKE
Zoning & alternative use
CC · Hephzibah, GAZoning CC · permitted uses
CC · Hephzibah, GA
Permitted & conditional uses
Allowed uses · Special-permit conditions · Prohibited uses
Permitted & conditional uses
Allowed · special-permit conditions · prohibited
Zone name
City Center
General category
UNKNOWN
Zone area
199.20 ac
Source
Realmo
Building & site characteristics
From public records
Year built
2005
Construction
CONCRETE
Heating
NONE
Lot
2.6 ac
Current owner
From public records · entity-resolved
Taylor Bros X Press INC
Entity
Mailing address
1022 N LIBERTY ST, WAYNESBORO, GA 30830-1023
Mailing matches property
Different — outreach signal
Owner-occupied
No
Ownership since
2008
Owner contacts — direct phone, email, and related entities
Decision-maker phone · Verified email · Related entities & filings
Owner contacts
Email · phone · related entities
Sales History
5 recorded events · public records
Date
Price
Buyer
Seller
Deed Type
Mortgage
Jul 17, 2024
—
Taylor Bros X-press INC
—
Deed
related
$1,306,800 · First National Bank Of Waynesboro
Sep 15, 2022
—
Taylor Bros X Press INC
—
Deed
related
$706,061 · First National Bank Of Waynesboro
Aug 23, 2021
—
Taylor Bros X Press INC
—
Deed
related
$700,000 · First National Bank
Sep 14, 2020
—
Taylor Bros X-press INC
—
Deed Of Trust
related
$300,000 · First Nat'l Bk/waynesboro
Apr 8, 2008
$802,342
Taylor Bros X Press INC
Karen Helen Parnell
Warranty Deed
$802,532 · First National Bank
Coming soon
Costs & Benchmarks
Operating expenses, capex projections, utility benchmarks, and submarket comparables — all in one view.
Coming soon
Risks
Flood, climate, environmental, title, and tenant-concentration risk — surfaced with mitigations and source citations.
Try Rey
Ask anything about this address in plain English.
“Is 15.6% cap rate sustainable?” · “Best tenant mix for BU1?” · “What’s the redev upside?”
You own 3938 Us Hwy 25th N?
List it free. Reach 20,000 daily buyers.
We’ve already pulled the facts. Confirm photos + price and you’re live in 2 minutes.
List this address →
Full reports are paid
Unlock the full Property Analytics report
Start free for 7 days — no card required. Full owner contacts, all 4 valuations with methodology, refine flow, comparable adjustments, foot-traffic deep dive, export to PDF / CSV.
