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

    4304 Bellmead Dr Waco, TX 76705-2674

    • Commercial real estate
    • 4,920 SF
    • 0.40 lot acres
    OFF-MARKET
    Last Sale
    Jul 14, 2022
    Value Estimations
    $940,000
    Show details
    Cap Rate Potential
    Location Intelligence
    Property ID
    US82-1140749
    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

    • Taqueria mil tacos / Restaurant
    • Exxon / Gas Station
    • ATM (Speedy Pac Exxon) / Auto Repair Shop

    Property Details for 4304 Bellmead Dr

    Year built
    1978
    Construction
    BRICK
    Lot size
    0.40 lot acres
    Property size
    4,920 SF
    Zone code
    B1
    Property type
    Commercial real estate
    APN
    280570000189000
    APU
    280570000189000

    Value Estimations

    based on Realmo’s proprietary methodology

    • CAP approach

      CAP Return
      Estimation
      6%
      $1,050,000
      6.5%
      $970,000
      7%
      $900,000

    • Comparable approach

      Method
      Estimation
      AI Estimate
      $907,000
      Market price range: $272k - $943k

    • Alternative Use

      Use
      Estimation
      COMMERCIAL (GENERAL)
      $600,000
      Current use
      OFFICE BUILDING
      $815,000
      Change: +35% Conversion: Easy

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

    Location Insight

    • Map
    • Local Demand
    City
    Waco
    County
    Mclennan
    State
    Texas
    Longitude
    -97.0865
    Latitude
    31.6015
    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
    $10,098
    $70,890
    $493,550
    $564,440
    -
    $70,890
    $493,550
    $564,440

    Comparable in this City

    • Value Estimation by Request
      10.22 Acres

      IH35 S

      Land • 10.22 Acres
      IH35 S, Lacy Lakeview, TX 76705
      View Details
    • Value Estimation by Request
      5.34 Acres

      Hogan Ln

      Land • 5.34 Acres
      0 Hogan Ln, Waco, TX 76705
      View Details
    • Value Estimation by Request
      38,333 SF

      18164 Gholson Rd

      Commercial real estate • 38,333 SF
      18164 Gholson Rd, Waco, TX 76705
      View Details
    • Value Estimation by Request
      2.23 Acres

      101 Taylor Ln

      COMMERCIAL (GENERAL) • 2.23 Acres
      101 Taylor Ln, Waco, TX 76705-2602
      View Details
    • Value Estimation
      $515,000
      17.70 Acres

      648 Selby Ln

      COMMERCIAL (GENERAL) • 17.70 Acres
      648 Selby Ln, Waco, TX 76705-5185
      View Details
    • Value Estimation by Request
      10.28 Acres

      Ih 35

      COMMERCIAL (GENERAL) • 10.28 Acres
      Ih 35, Waco, TX 76705
      View Details

    Similar Nearby for Sale

    • Contact for pricing
      1.81 Acres

      I-35 Prime Retail Land Tract

      High-traffic location, ideal for QSR or retail.
      I35 N, Lacy Lakeview, TX 76705
      View Details
    • $995,000
      0.21 Acres

      Waco Retail Corner Investment

      Prime Waco location, high traffic, vacant.
      2800 Bellmead Dr, Waco, TX 76705
      View Details
    • $240,000
      2.00 Acres

      Prime Waco Commercial Lots

      Two lots near Baylor, ready to develop.
      4017 Bellmead Dr, Waco, TX 76705
      View Details
    • $825,201
      1.18 Acres

      I-35 Waco Land Development Opportunity

      Prime 1.18-acre lot, high traffic I-35 frontage.
      I-35 N, Lacy Lakeview, TX 76705
      View Details
    • $350,000
      38,333 SF

      High-Visibility Waco Commercial Lot

      Prime Waco location, metal building frame, 0.88 acres.
      18164 Gholson Rd, Waco, TX 76705
      View Details
    • $400,000
      1.04 Acres

      Waco Warehouse: Prime Location

      Industrial warehouse, high-profile location.
      1026 Craven Ave, Waco, TX 76705
      View Details

    Similar Nearby for Lease

    • $9 SF/Yr
      1,560 SF

      Bellmead Office-Warehouse/Flex Space For Lease

      Office-warehouse/flex space with small yard for lease in Bellmead.
      709 Kane St, Waco, TX 76705
      View Details
    • $11 SF/Yr
      2,400 SF

      Waco Retail Property: Prime Location

      1-acre lot, 2400 sq ft retail space.
      1026 Craven Ave, Waco, TX 76705
      View Details
    • Contact for pricing

      I-35 Frontage Road Pads

      Two commercial land pads available for ground lease on I-35.
      820 Interstate 35 N, Waco, TX 76705
      View Details
    • Contact for pricing
      1,807 SF

      Waco Warehouse with Small Office

      1,500 SF warehouse with office, near I-35.
      1216 New Dallas Hwy, Waco, TX 76705
      View Details
    • $21 SF/Yr
      2,400 SF

      Retail Space with Drive-Thru

      Retail space with drive-thru, end cap, and ample parking.
      901 Loop 340 N, Waco, TX 76705
      View Details
    • Contact for pricing
      2,892 SF

      Prime Retail Outparcel on Loop 340

      High-visibility retail space, ideal for QSR or similar.
      1207 Loop, Bellmead, TX 76705
      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.
    4304 Bellmead Dr
    Waco, TX 76705-2674
    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.