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

    401 3rd St, Unit 1 Waco, TX 76706-1017

    • Commercial real estate
    • 25,500 SF
    • 0.28 lot acres
    OFF-MARKET
    Value Estimations
    $2,950,000
    Show details
    Cap Rate Potential
    Location Intelligence
    Property ID
    US82-6059409
    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

    • Jonathon Roberts — Team Roberts at Movement Mortgage / Loan Service / Bank
    • Regis Medical Group / Medical Group
    • Kalynn Tindall - State Farm Insurance Agent / Insurance Agency
    • Griffith Barbee PLLC | Waco / Law Firm
    • Silos Tuscan Market / (Bike/Boat/Book/etc) Store / Wine and Liquor Store

    Property Details for 401 3rd St

    Year built
    1905
    Construction
    BRICK
    Lot size
    0.28 lot acres
    Property size
    25,500 SF
    Zone code
    2007 TIF
    Property type
    Commercial real estate
    APN
    480323070001000
    APU
    480323070001000

    Value Estimations

    based on Realmo’s proprietary methodology

    • Comparable approach

      Method
      Estimation
      AI Estimate
      $2,871,000
      Market price range: $1.21M - $4.23M

    • Alternative Use

      Use
      Estimation
      COMMERCIAL (GENERAL)
      $2,755,000
      Current use
      OFFICE BUILDING
      $4,225,000
      Change: +53% Conversion: Easy

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

    Location Insight

    • Map
    • Local Demand
    City
    Waco
    County
    Mclennan
    State
    Texas
    Longitude
    -97.1271
    Latitude
    31.5555
    CBSA code
    47380
    CBSA name
    WACO, 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
    2022
    $47,210
    $371,260
    $2,370,025
    $2,741,285
    -
    $371,260
    $2,370,025
    $2,741,285

    Comparable in this City

    • Value Estimation by Request
      33.92 Acres

      33.92 Acres Robinson Industrial Park

      Specialty properties • 33.92 Acres
      0 33.92 Acres Robinson Industrial Park, Robinson, TX 76706
      View Details
    • Value Estimation by Request
      0.81 Acres

      700 La Salle Ave

      Farms • 0.81 Acres
      700 La Salle Ave, Waco, TX 76706
      View Details
    • Value Estimation by Request
      9.14 Acres

      Tbd Water Vw Ln

      Land • 9.14 Acres
      0 Tbd Water Vw Ln, Waco, TX 76706
      View Details
    • Value Estimation by Request
      2.41 Acres

      901 8th St

      COMMERCIAL (GENERAL) • 2.41 Acres
      901 8th St, Waco, TX 76706-1143
      View Details
    • Value Estimation by Request
      0.10 Acres

      1904 Cir Rd

      COMMERCIAL (GENERAL) • 0.10 Acres
      1904 Cir Rd, Waco, TX 76706
      View Details
    • Value Estimation by Request
      0.05 Acres

      La Salle Ave

      COMMERCIAL (GENERAL) • 0.05 Acres
      La Salle Ave, Waco, TX 76706
      View Details

    Similar Nearby for Sale

    • Contact for pricing
      4.50 Acres

      Prime Waco Commercial Land

      4.5 Acres, M-2 Zoning, Near Baylor
      1500 Primrose Dr, Waco, TX 76706
      View Details
    • Contact for pricing
      13,450 SF

      Downtown Waco Retail Opportunity

      13,450 SF Retail/Warehouse Space
      910 Webster Ave, Waco, TX 76706
      View Details
    • $475,000
      9.14 Acres

      Waco Commercial Land - $475K

      9.14 Acres, Hwy 77 Frontage, C-1 Zoning
      0 Tbd Water Vw Ln, Waco, TX 76706
      View Details
    • $5,790,000
      197.00 Acres

      Prime Robinson Development Land

      197 acres, C-2 zoning, high traffic
      1633 Greig Dr, Robinson, TX 76706
      View Details
    • $455,000
      1.09 Acres

      Waco Commercial Land - $455K

      1.09 Acre Redevelopment Site near Baylor
      1724 La Salle Ave, Waco, TX 76706
      View Details
    • Contact for pricing
      3.48 Acres

      Waco Land: 3.48 Acres Prime Development

      Exceptional Waco land, ideal for diverse development.
      0 3.48 Acres On Cir Rd, Waco, TX 76706
      View Details

    Similar Nearby for Lease

    • $10 SF/Yr
      25,202 SF

      Waco Office Building - IH-35 Frontage

      Prime Waco office & land, single tenant.
      3700 Ih 35, Waco, TX 76706
      View Details
    • Contact for pricing
      30,798 SF

      Waco Pad Site: Prime Location

      Magnolia District land, build-to-suit option.
      722 7Th St, Waco, TX 76706
      View Details
    • Contact for pricing
      20,000 SF

      Downtown Waco Retail Opportunity

      Prime Waco retail space, flexible footprint.
      600 University Parks Dr, Waco, TX 76706
      View Details
    • $20 SF/Yr
      57,410 SF

      Retail Space Near Magnolia Silos

      Retail property in the Magnolia-Silo District, near Baylor University.
      1001 Webster Ave, Waco, TX 76706
      View Details
    • $24 SF/Yr
      2,500 SF

      Retail Space Near Baylor

      Retail space with high visibility and heavy foot traffic.
      1508 Speight Ave, Waco, TX 76706
      View Details
    • Contact for pricing
      4,526 SF

      New Retail Space Available

      New construction retail space with excellent visibility and easy access.
      1011 S 10Th St, Waco, TX 76706
      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.
    401 3rd St, Unit 1
    Waco, TX 76706-1017
    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.