Add Listing
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

    4110 Thomas Lk Harris Dr Santa Rosa, CA 95403-5786

    • Assisted living facilities
    • 149,382 SF
    • 9.23 lot acres
    OFF-MARKET
    Last Sale
    Jul 11, 2022
    $24,746,000
    Value Estimations
    $17,910,000
    Show details
    Cap Rate Potential
    Location Intelligence
    Property ID
    US09-5319515
    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

    • Assisted living facilities

    Property Details for 4110 Thomas Lk Harris Dr

    Year built
    2013
    Construction
    WOOD
    Lot size
    9.23 lot acres
    Property size
    149,382 SF
    Property type
    Assisted living facilities
    Property subtype
    Retirement homes
    APN
    173-670-034-000
    APU
    173670034000

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

      Method
      Estimation
      Statistic approach
      $18,665,000

    • Comparable approach

      Method
      Estimation
      AI Estimate
      $12,588,000
      Market price range: $4.13M - $19.7M

    • Alternative Use

      Use
      Estimation
      HOMES (RETIRED, HANDICAP, REST, CONVALESCENT, NURSING)
      $12,815,000
      Current use
      RESTAURANT
      $20,380,000
      Change: +59% Conversion: Difficult
      COMMERCIAL (GENERAL)
      $19,885,000
      Change: +55% Conversion: Difficult
      INDUSTRIAL (GENERAL)
      $19,635,000
      Change: +53% Conversion: Difficult
      OFFICE BUILDING
      $18,285,000
      Change: +43% Conversion: Difficult
      RETAIL STORES
      $15,445,000
      Change: +21% Conversion: Difficult
      MEDICAL BUILDING
      $15,405,000
      Change: +20% Conversion: Difficult
      APARTMENT HOUSE (5+ UNITS)
      $11,065,000
      Change: -14% Conversion: Difficult

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

    Location Insight

    • Map
    • Local Demand
    City
    Santa Rosa
    County
    Sonoma
    State
    California
    Longitude
    -122.722
    Latitude
    38.4864
    CBSA code
    42220
    CBSA name
    SANTA ROSA-PETALUMA, CA 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
    2024
    $453,676
    $6,854,400
    $32,758,301
    $39,612,701
    -
    $0.00
    $0.00
    $0.00

    Comparable in this City

    • Value Estimation
      $3,010,000
      39,659 SF

      200 Fountaingrove Pkwy

      HOMES (RETIRED, NURSING) • 39,659 SF
      200 Fountaingrove Pkwy, Santa Rosa, CA 95403-5752
      View Details
    • Value Estimation by Request
      2,487 SF

      6133 Old Redwood Hwy

      HOMES (RETIRED, NURSING) • 2,487 SF
      6133 Old Redwood Hwy, Santa Rosa, CA 95403-1157
      View Details
    • Value Estimation by Request
      0.22 Acres

      1450 Velma Ave

      HOMES (RETIRED, NURSING) • 0.22 Acres
      1450 Velma Ave, Santa Rosa, CA 95403-7208
      View Details
    • Value Estimation by Request
      1,296 SF

      6360 Old Redwood Hwy

      HOMES (RETIRED, NURSING) • 1,296 SF
      6360 Old Redwood Hwy, Santa Rosa, CA 95403-1125
      View Details
    • Value Estimation
      $1,050,000
      16,445 SF

      2080 Guerneville Rd

      HOMES (RETIRED, NURSING) • 16,445 SF
      2080 Guerneville Rd, Santa Rosa, CA 95403-4117
      View Details
    • Value Estimation by Request
      4,386 SF

      4988 Old Redwood Hwy

      HOMES (RETIRED, NURSING) • 4,386 SF
      4988 Old Redwood Hwy, Santa Rosa, CA 95403-1418
      View Details

    Similar Nearby for Sale

    • Contact for pricing
      1,225 SF

      Santa Rosa Executive Office Suite

      1,225 SF Office, Prime Location
      2448 Guerneville Rd, Santa Rosa, CA 95403
      View Details
    • $585,000
      1,916 SF

      Santa Rosa Office Building For Sale

      Two-story office building with modern upgrades and ample parking.
      145 Wikiup Ct, Santa Rosa, CA 95403
      View Details
    • Contact for pricing

      Santa Rosa Apartment Complex

      178-unit community, prime location.
      2010 Pioneer Way, Santa Rosa, CA 95403
      View Details
    • $450,000
      1,488 SF

      Move-In Ready Commercial Condo

      Functional condo ideal for light industrial, office, or warehouse use.
      1800 Empire Industrial Ct, Santa Rosa, CA 95403
      View Details
    • Contact for pricing

      Remodeled Industrial Building with Secured Yard

      Remodeled industrial building featuring warehouse, manufacturing, office space and secured yard.
      2049 W Steele Ln, Santa Rosa, CA 95403
      View Details

    Similar Nearby for Lease

    • $8 SF/Yr
      6,249 SF

      Santa Rosa Office Space Available

      Flexible Offices, Coworking, & More
      1421 Guerneville Rd, Santa Rosa, CA 95403
      View Details
    • $1.80 SF/Yr
      9,388 SF

      Santa Rosa Medical Office Park

      Prime Santa Rosa medical suites available.
      3400-3460 Mendocino Ave, Santa Rosa, CA 95403
      View Details
    • Contact for pricing
      21,780 SF

      Santa Rosa Ground Lease Opportunity

      High-Visibility Retail Pad Site, Excellent Location
      3746 Airway Dr, Santa Rosa, CA 95403
      View Details
    • Contact for pricing
      2,936 SF

      Class A Office/Medical Building

      Office and medical building near Kaiser Permanente Santa Rosa.
      3333 Mendocino Ave, Santa Rosa, CA 95403
      View Details
    • Contact for pricing
      1,048 SF

      Class A Office Space Available

      Two-story office building near Santa Rosa Airport for lease.
      3843 Brickway Blvd, Santa Rosa, CA 95403
      View Details
    • Contact for pricing
      5,933 SF

      Class A Office Space Available

      Two-story office building in Fountaingrove submarket with highway visibility.
      3700 Old Redwood Hwy, Santa Rosa, CA 95403
      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.
    4110 Thomas Lk Harris Dr
    Santa Rosa, CA 95403-5786
    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.
    Sign Up Successful!
    You now have access to more from Realmo!