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

    4261 John Ben Shepperd Pkwy Odessa, TX 79762-8156

    • Commercial real estate
    • 12,467 SF
    • 1.47 lot acres
    OFF-MARKET
    Last Sale
    Sep 19, 2024
    $2,313,380
    Value Estimations
    $2,325,000
    Show details
    Cap Rate Potential
    Location Intelligence
    Property ID
    US82-5213676
    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

    • Golden Corral Buffet & Grill / Restaurant / Buffet

    Property Details for 4261 John Ben Shepperd Pkwy

    Year built
    2011
    Lot size
    1.47 lot acres
    Property size
    12,467 SF
    Zone code
    ED3
    Property type
    Commercial real estate
    APN
    24280.00100.00000
    APU
    242800010000000

    Description

    This exceptional investment opportunity features a 12,467-square-foot Golden Corral restaurant on a 1.47-acre lot in Odessa, Texas. Built in 2011, the Class A property boasts 100% occupancy with a strong, established tenant. The Net Lease (NNN) investment offers a compelling 6.4% cap rate, further enhanced by a 4% percentage rent bonus not included in the cap rate calculation. The asking price is $4,750,000, translating to $381.01 per square foot. The property includes 200 parking spaces and benefits from a high daily traffic count of 37,000 vehicles. The current lease commenced June 1, 2011, and includes rent bumps. Three five-year lease extensions are available, each with a 5% rent increase. This single-tenant, free-standing building presents a stable, high-return investment in a thriving West Texas market. The property is located at 4261 John Ben Shepperd Pkwy, Odessa, TX 79762. The property's strong performance and favorable lease terms make it an attractive opportunity for discerning investors. The current lease has two years remaining before the first extension option.

    Value Estimations

    based on Realmo’s proprietary methodology

    • CAP approach

      CAP Return
      Estimation
      6%
      $2,625,000
      6.5%
      $2,420,000
      7%
      $2,250,000

    • Comparable approach

      Method
      Estimation
      AI Estimate
      $2,345,000
      Market price range: $747k - $2.35M

    • Alternative Use

      Use
      Estimation
      COMMERCIAL (GENERAL)
      $1,455,000
      Current use
      OFFICE BUILDING
      $2,845,000
      Change: +96% Conversion: Easy
      RESTAURANT
      $1,705,000
      Change: +17% Conversion: Difficult
      AUTO REPAIR, GARAGE
      $1,540,000
      Change: +6% Conversion: Difficult

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

    Location Insight

    • Map
    • Local Demand
    City
    Odessa
    County
    Ector
    State
    Texas
    Longitude
    -102.336
    Latitude
    31.8967
    CBSA code
    36220
    CBSA name
    ODESSA, 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
    2023
    $61,053
    $356,665
    $2,539,344
    $2,896,009
    -
    $356,665
    $2,539,344
    $2,896,009

    Comparable in this City

    • Value Estimation by Request
      148,025 SF

      2711 Grandview Ave

      Medical offices • 148,025 SF
      2711 Grandview Ave, Odessa, TX 79762
      View Details
    • Value Estimation by Request
      0.30 Acres

      228 Loop 338

      COMMERCIAL (GENERAL) • 0.30 Acres
      228 Loop 338, Odessa, TX 79762-9704
      View Details
    • Value Estimation by Request
      0.18 Acres

      5608 Mcknight Dr

      COMMERCIAL (GENERAL) • 0.18 Acres
      5608 Mcknight Dr, Odessa, TX 79762-4268
      View Details
    • Value Estimation by Request
      0.08 Acres

      6607 Dixie Blvd

      COMMERCIAL (GENERAL) • 0.08 Acres
      6607 Dixie Blvd, Odessa, TX 79762-2948
      View Details
    • Value Estimation by Request
      0.46 Acres

      6700 Dixie Blvd

      COMMERCIAL (GENERAL) • 0.46 Acres
      6700 Dixie Blvd, Odessa, TX 79762-2931
      View Details
    • Value Estimation by Request
      0.25 Acres

      5912 Saint Louis Ave

      COMMERCIAL (GENERAL) • 0.25 Acres
      5912 Saint Louis Ave, Odessa, TX 79762-3756
      View Details

    Similar Nearby for Sale

    • Contact for pricing
      1.00 Acre

      I-20 Odessa Land: Prime Retail Sites

      High-traffic I-20 frontage, multiple lots available.
      20 Frontage Rd, Odessa, TX 79762
      View Details
    • $2,122,243
      4.06 Acres

      Prime Odessa Commercial Land

      4.06 Acres, Excellent Location
      0 56Th St, Odessa, TX 79762
      View Details
    • $500,000
      7,760 SF

      Odessa Warehouse: $500K Investment

      Prime Odessa warehouse, 7,760 SF, highway frontage.
      4810 Andrews Hwy, Odessa, TX 79762
      View Details
    • Contact for pricing
      17.00 Acres

      17 Acres Odessa Residential Land

      Prime Odessa acreage, ready to build.
      del Corso Via Del Corso Cir, Odessa, TX 79762
      View Details
    • $499,000
      8,726 SF

      Prime Odessa Storefront Opportunity

      8,726 SF Vacant Retail Space, $499,000
      2701 Dixie Blvd, Odessa, TX 79762
      View Details
    • Contact for pricing
      82,264 SF

      Redeveloped Retail Center For Sale

      Retail center with significant redevelopment completed in 2020.
      601-625 E 42Nd St, Odessa, TX 79762
      View Details

    Similar Nearby for Lease

    • Contact for pricing
      5,055 SF

      Retail Space Near HEB Grocery

      Retail space available near HEB Grocery at Odessa Loop.
      3001 W University Blvd, Odessa, TX 79762
      View Details
    • $12,500 /Mo
      8,000 SF

      Odessa Flex Space with Offices

      New construction flex space featuring shop and office areas.
      Odessa, TX 79762
      View Details
    • Contact for pricing
      42,096 SF

      Penbrook Building: Odessa Office Space

      Versatile Odessa Office, Multiple Suites Available
      4044 Penbrook St, Odessa, TX 79762
      View Details
    • Contact for pricing
      4,227 SF

      Odessa Retail Space For Lease

      Retail space available in a 148,025 SF shopping center.
      3129-3181 E University Blvd, Odessa, TX 79762
      View Details
    • $21 SF/Yr
      6,000 SF

      Odessa Warehouse: 6,000 SF Available

      Modern warehouse, 2.23 acres, excellent location.
      198 Solo Rd, Odessa, TX 79762
      View Details
    • Contact for pricing
      100,000 SF

      Sherwood Village Shopping Center

      Odessa Retail Center - 3 Spaces Available
      601 42Nd St, Odessa, TX 79762
      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.
    4261 John Ben Shepperd Pkwy
    Odessa, TX 79762-8156
    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.