Add Listing
    Property Lookup
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    4127 Mesa Dr Denton, TX 76207
    Back to Search
    Property profile & analytics

    4127 Mesa Dr, Denton, TX 76207

    View on Map
    • Distribution centers
    • 6,500 SF
    • 1.13 lot acres
    Off-Market
    Property ID
    US83-2122589
    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.
    Value Estimations
    Cap Rate Potential
    Location Intelligence

    Current Use by Public Records

    • City Electric Supply Denton / Big Box & Wholesale Store

    Property Details for 4127 Mesa Dr

    Year built
    1996
    Lot size
    1.13 lot acres
    Property type
    Distribution centers
    Property subtype
    Flex space

    Sales History

    Date Price Buyer Seller Deed Type Mortgage
    Aug 28, 2017 — Denmiss LLC Grant,charles A JR & G Brad Grant Deed —

    Description

    This exceptional investment opportunity presents a 6,500 square foot flex warehouse situated on a 1.13-acre lot in Denton, Texas (zip code 76207). The property, built in 1996, boasts a 12-foot ceiling height and features a desirable split layout: approximately half office space and half air-conditioned warehouse space. The warehouse includes two 10' x 10' roll-up doors and an additional 0.55 acres of secured and gated yard storage, providing ample space for inventory and operations. Currently 100% occupied by City Electric Supply, a large, established national wholesaler, under a single-tenant NNN lease, this property offers a strong, stable income stream. The lease commenced September 1, 2023, and expires August 31, 2028, with a remaining term of approximately 3.8 years. Rent bumps are included in the lease agreement, ensuring consistent rental income growth. The annual net operating income (NOI) is $68,120.04, resulting in an attractive 6.19% capitalization rate. The asking price is $1,100,000. Total operating expenses are $22,250 annually, or $3.71 per square foot. Annual rent per square foot increases incrementally throughout the lease term, starting at $10.48/RSF and reaching $11.21/RSF by the final year. This property represents a compelling investment opportunity with a secure tenant and a strong return on investment.

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

    • CAP approach

    • Comparable approach

    • Alternative Use

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

    Location Insight

    • Map
    • Local Demand
    City
    Denton
    County
    Denton
    State
    Texas
    Longitude
    -97.1774674
    Latitude
    33.2327575

    Comparable in this City

    • Contact for pricing
      317,100 SF

      733,050 SF Industrial Complex

      Four buildings totaling 733,050 SF on approximately 52.96 acres.
      1090 Fm-1173, Denton, TX 76207
      View Details
    • Contact for pricing
      121,500 SF

      Industrial Property with I-35 Access

      733,050 SF industrial property on ~52.96 acres near I-35.
      5261 Barthold Rd, Denton, TX 76207
      View Details
    • Contact for pricing
      55,575 SF

      Denton Warehouse with Fenced Lot

      55,575 SF warehouse with outside storage near I-35.
      4401 N Elm St, Denton, TX 76207
      View Details
    • Contact for pricing
      135,900 SF

      Industrial Property with Highway Access

      733,050 SF industrial property on 52.96 acres near I-35.
      5242 Barthold Rd, Denton, TX 76207
      View Details
    • Contact for pricing
      158,550 SF

      733,050 SF Industrial Complex

      Four buildings totaling 733,050 SF on approximately 52.96 acres.
      3190 Fm1173, Denton, TX 76207
      View Details
    • Contact for pricing

      Denton County Industrial Land Opportunity

      68 acres on IH-35E, ideal for outdoor storage.
      3334 Memory Ln, Denton, TX 76207
      View Details

    Similar Nearby for Sale

    • Contact for pricing
      317,100 SF

      733,050 SF Industrial Complex

      Four buildings totaling 733,050 SF on approximately 52.96 acres.
      1090 Fm-1173, Denton, TX 76207
      View Details
    • Contact for pricing
      121,500 SF

      Industrial Property with I-35 Access

      733,050 SF industrial property on ~52.96 acres near I-35.
      5261 Barthold Rd, Denton, TX 76207
      View Details
    • Contact for pricing
      55,575 SF

      Denton Warehouse with Fenced Lot

      55,575 SF warehouse with outside storage near I-35.
      4401 N Elm St, Denton, TX 76207
      View Details
    • Contact for pricing
      135,900 SF

      Industrial Property with Highway Access

      733,050 SF industrial property on 52.96 acres near I-35.
      5242 Barthold Rd, Denton, TX 76207
      View Details
    • Contact for pricing
      158,550 SF

      733,050 SF Industrial Complex

      Four buildings totaling 733,050 SF on approximately 52.96 acres.
      3190 Fm1173, Denton, TX 76207
      View Details
    • Contact for pricing

      Denton County Industrial Land Opportunity

      68 acres on IH-35E, ideal for outdoor storage.
      3334 Memory Ln, Denton, TX 76207
      View Details

    Similar Nearby for Lease

    • Contact for pricing
      1,122,493 SF

      Denton Distribution Warehouse For Rent

      513,366 square foot distribution warehouse available for lease in Denton.
      1011 N Western Blvd, Denton, TX 76207
      View Details
    • Contact for pricing
      180,767 SF

      Refrigerated Facility in Denton, Texas

      Class A refrigerated distribution center with 50' clear height.
      2500 I-35 W Service Rd, Denton, TX 76207
      View Details
    • Contact for pricing
      180,657 SF

      Denton Warehouse Space Available

      180,657 SF warehouse space for rent in Denton, TX.
      3451 N Interstate 35, Denton, TX 76207
      View Details
    • Contact for pricing
      55,803 SF

      Denton Warehouse with I-35 Frontage

      Large warehouse with frontage on I-35 in Denton, Texas.
      3451 Ih 35 N, Denton, TX 76207
      View Details
    • Contact for pricing
      180,657 SF

      Denton Warehouse with I-35 Frontage

      180,657 SF warehouse space with flexible division options available.
      3704 North Interstate 35, Denton, TX 76207
      View Details
    • Contact for pricing
      252,996 SF

      Denton Industrial Space Available

      252,996 SF industrial space with excellent highway access.
      4601 Jim Christal Rd, Denton, TX 76207
      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.
    4127 Mesa Dr
    Denton, TX 76207
    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

    Thank You for Inquiry
    4127 Mesa Dr, Denton, TX, 76207
    letter with green check mark
    Check your email
    We sent you the
    agent's contact details. yellow underline
    Can't find it?
    Please check your junk/spam folder.
    Google sign-in failed. Please try again or use another login method.
    Sign Up Successful!
    You now have access to more from Realmo!