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

    4519 Osborne Dr El Paso, TX 79922-1070

    • Showrooms
    • 20,000 SF
    • 1.06 lot acres
    OFF-MARKET
    Value Estimations
    $715,000
    Show details
    Cap Rate Potential
    Location Intelligence
    Property ID
    US82-5151719
    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

    • Raw'Fitness - Elite El Paso / Gym
    • Raw Fitness / Gym
    • DRIP NATION, INC. / Gym / Baseball Club

    Property Details for 4519 Osborne Dr

    Year built
    2013
    Lot size
    1.06 lot acres
    Property size
    20,000 SF
    Zone code
    P1S
    Property type
    Showrooms
    APN
    K290-999-0010-0350
    APU
    K29099900100350

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

      Method
      Estimation
      ML approach
      $680,000

    • Comparable approach

      Method
      Estimation
      AI Estimate
      $753,000
      Market price range: $753k - $2.30M

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

    Location Insight

    • Map
    • Local Demand
    City
    El Paso
    County
    El Paso
    State
    Texas
    Longitude
    -106.568
    Latitude
    31.8298
    CBSA code
    21340
    CBSA name
    EL PASO, 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
    $29,308
    $160,061
    $899,431
    $1,059,492
    -
    $160,061
    $899,431
    $1,059,492

    Comparable in this City

    • Value Estimation by Request
      3,482 SF

      3494 Doniphan Dr

      SHOW ROOM, WAREHOUSE • 3,482 SF
      3494 Doniphan Dr, El Paso, TX 79922-1644
      View Details
    • Value Estimation
      $855,000
      24,000 SF

      3945 Doniphan Park Cir

      SHOW ROOM, WAREHOUSE • 24,000 SF
      3945 Doniphan Park Cir, El Paso, TX 79922-1345
      View Details
    • Value Estimation by Request
      13,086 SF

      4718 Osborne Dr

      SHOW ROOM, WAREHOUSE • 13,086 SF
      4718 Osborne Dr, El Paso, TX 79922-1055
      View Details
    • Value Estimation by Request
      13,785 SF

      4727 Osborne Dr

      SHOW ROOM, WAREHOUSE • 13,785 SF
      4727 Osborne Dr, El Paso, TX 79922-1049
      View Details
    • Value Estimation
      $950,000
      16,000 SF

      4545 Osborne Dr

      SHOW ROOM, WAREHOUSE • 16,000 SF
      4545 Osborne Dr, El Paso, TX 79922-1070
      View Details
    • Value Estimation by Request
      9,436 SF

      4652 Osborne Dr

      SHOW ROOM, WAREHOUSE • 9,436 SF
      4652 Osborne Dr, El Paso, TX 79922-2245
      View Details

    Similar Nearby for Sale

    • $45,000
      2.20 Acres

      Established Nail Salon Business Opportunity

      Nail salon business for sale with equipment and furnishings.
      145 E Sunset Rd, El Paso, TX 79922
      View Details
    • $695,000
      0.80 Acres

      El Paso Commercial Opportunity

      Two buildings with parking in a bustling Upper Valley location.
      3998 Doniphan Dr, El Paso, TX 79922
      View Details
    • $850,000
      3.50 Acres

      West El Paso Commercial Land

      Prime 3.5-acre commercial lot, I-10 access.
      0 Constitution Dr, El Paso, TX 79922
      View Details
    • Contact for pricing

      Land Available in El Paso

      Land for sale at 3662 Doniphan Dr, El Paso, TX.
      3662 Doniphan Dr, El Paso, TX 79922
      View Details
    • Contact for pricing
      6,772 SF

      El Paso Warehouse and Office

      6,772 SF industrial warehouse and office space for sale.
      228 E Sunset Rd, El Paso, TX 79922
      View Details
    • $100,000
      Pending

      El Paso Commercial Land

      M3 Zoned property suitable for various commercial uses.
      23 San Marcos Dr, El Paso, TX 79922
      View Details

    Similar Nearby for Lease

    • $3,150 /Mo
      43,560 SF

      Westside Commercial Spaces Available

      Commercial spaces for rent on the Westside of El Paso.
      4529 Osborne Dr, El Paso, TX 79922
      View Details
    • $18 SF/Yr
      6,885 SF

      Valley Crossing Retail Center

      El Paso County retail spaces available
      1091 Doniphan Park Cir, El Paso, TX 79922
      View Details
    • Contact for pricing
      1,500 SF

      Retail Space in El Paso

      Retail space available for lease in El Paso, Texas.
      3950 Doniphan Park Cir, El Paso, TX 79922
      View Details
    • Contact for pricing
      3,000 SF

      Retail Space in El Paso

      3,000 square feet retail space available for rent.
      1057 Doniphan Park Cir, El Paso, TX 79922
      View Details
    • $25 SF/Yr
      1,000 SF

      Retail Space in El Paso

      Retail space available for lease in El Paso, Texas.
      101 Village Ct, El Paso, TX 79922
      View Details
    • Contact for pricing
      3,000 SF

      Retail Space in El Paso

      3,000 SF retail space available for lease.
      1060 Doniphan Park Cir, El Paso, TX 79922
      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.
    4519 Osborne Dr
    El Paso, TX 79922-1070
    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.