New search
Property profile & analytics
OFF-MARKET
Estimated value
$1,170,000
Commercial real estate
504 Murphy Rd, Stafford, TX 77477-5419
Entity Owned
1-yr Hold
Absentee Owner
~
Est. High Equity
Property ID
US82-4120710
Property profile
Verified
Property type
Commercial real estate
Use group
COMMERCIAL (GENERAL)
Year built
1984
Total area
41,623 SF
Lot
3.09 ac (134,426 SF)
Zoning code
SY
APN
7240-02-000-0020-907
UPID
US82-4120710
Cap rate & NOI
Priority signal for investors
Implied cap rate, NOI & suggested price
Cap rate vs submarket · NOI estimate · 3 price anchors
Implied cap rate, NOI & suggested price
Cap vs submarket · NOI estimate · 3 price anchors
Current use
Occupant on record · Public records
-
Oak Plaza Banquet Hall Wedding Service
-
Baker's Preparatory School High School Daycare Center
-
JC Royal Banquet Hall Wedding Service
-
MIRACLE HANDS MASSAGE Alternative Medicine Practice Spa & Massage Center
-
Velocity Auto Executives Car Dealership
Value estimations
Realmo proprietary · 4 methods
AI Approach
AI
$960k
CAP Approach
CAP
by Request
Comparable Approach
Comparable
$1.38M
Blend (final)
Blend
$1.17M
Owner & transaction history
Golden Whale Investment LLC · 1 yrs held
Golden Whale Investment LLC
since 2025
5 recorded transactions
Zoning & alternative use
SY · Stafford, TX
Permitted uses
Permitted uses
Allowed · conditional · prohibited
Cap rate
Implied · in-place · derived from last sale + estimated NOI
Implied Cap rate
#1
Implied · in-place · NOI ÷ last sale
In-place · derived from last sale + estimated NOI
Cap rate, NOI & submarket benchmark
Implied cap rate vs Stafford submarket · NOI estimate · Typical band, median & reading
Implied cap rate, NOI & submarket benchmark
Cap vs Stafford submarket · NOI estimate · typical band, median & reading
Refine your cap rate
8-question underwriting flow
1.
Property current status — Going-In vs Stabilized
2.
Price for denominator — asking / offer / market
3.
Leasing status & lease structure (NNN / Gross)
4.
Tenant risk profile & vacancy assumption
5.
Upload T12 / rent roll / OM (optional)
Refine in 60 seconds, get exact suggested price
T12 upload · Submarket benchmarks · Sensitivity grid
Suggested price · 3 cap rate anchors
Income approach @ 5% / 7% / 9% — aggressive / typical / conservative
Suggested price at 5% / 7% / 9% cap
Aggressive / typical / conservative · Implied $/SF per anchor · Sensitivity grid
Suggested price at 5% / 7% / 9% cap
Aggressive / typical / conservative · implied $/SF · sensitivity
Value
AI, CAP & Alternative Use estimations · Realmo proprietary blendValue Estimations
Based on Realmo’s proprietary methodology
AI Approach
Method
Estimation
Statistic approach
by Request
ML approach
$960,000
CAP Approach
CAP Return
Estimation
6%
by Request
6.5%
by Request
7%
by Request
Blend value · Realmo final
$1.17M
Range $1.05M – $1.29M · ±10%
Realmo estimate · informational only.
These numbers are calculated by our models from public records and may not reflect actual market value.
Not an appraisal.
Verify with a licensed appraiser before transacting. Realmo accepts no liability for divergence from real-world outcomes.
View the full estimation — every method, every assumption
Confidence drivers & risk notes · Custom comparable set · Free for first 3 / day
Full estimation methodology
Every method · every assumption · confidence drivers
Price per SF
Sale + rent benchmarks
Subject property
$28 / SF
Submarket sale & rent benchmarks
Median sale $/SF · Asking & closed rent · Submarket vacancy
Submarket sale & rent benchmarks
Median sale $/SF · asking & closed rent · submarket vacancy
Property tax & assessments
Tax year 2023Property tax & assessments
Tax year 2023
Tax billed
$49,129
Tax year 2023
Assessed value
$3,329,675
Assessed 2024
Previous assessed
$2,994,586
+11.2% YoY
Effective rate
1.48%
On assessed value
Assessed land
$1,419,265
Assessed improvement
$1,910,410
Land market value
$1,419,265
Improvement market value
$1,910,410
Total market value
$3,329,675
Comparables
6 recent transactions · within 1.5 miComparable in this city
6 recent transactions
Comparable in this City
Similar Nearby for Sale
Similar Nearby for Lease
Recent comparable sales
Sale price & price/SF · Sale date & distance · Adjustments & confidence
Recent comparable sales
Sale price & $/SF · sale date & distance · adjustments
Property description
Physical attributes from public recordsBuilding & lot
Public records
Property type
Commercial real estate
Use group
COMMERCIAL (GENERAL)
Status
Off-Market
Year built
1984
Heating
CENTRAL
Cooling
CENTRAL
Rooms
28
Total area
41,623 SF
Lot
3.09 ac (134,426 SF)
Zoning code
SY
APN
7240-02-000-0020-907
UPID
US82-4120710
Jurisdiction
FORT BEND
Zoning & alternative use
SY · Stafford, TX
Zoning SY · permitted uses
SY · Stafford, TX
Permitted & conditional uses
Allowed uses · Special-permit conditions · Prohibited uses
Permitted & conditional uses
Allowed · special-permit conditions · prohibited
Stafford. Always verify with local authorities before improvements.
Building & site characteristics
From public records
Year built
1984
Heating
CENTRAL
Cooling
Yes
Rooms
28
Lot
3.09 ac
Current owner
From public records · entity-resolved
Golden Whale Investment LLC
Entity
Mailing address
3547 SANTA ROSA LN, SUGAR LAND, TX 77478-5222
Mailing matches property
Different — outreach signal
Owner-occupied
No
Ownership since
2025
Owner contacts — direct phone, email, and related entities
Decision-maker phone · Verified email · Related entities & filings
Owner contacts
Email · phone · related entities
Sales History
5 recorded events · public records
Date
Price
Buyer
Seller
Deed Type
Mortgage
Mar 6, 2025
—
Golden Whale Investment LLC
Tdd LP
Deed
$3,300,000 · Gulf Capital Bank
May 31, 2019
—
Tdd LP
—
Deed
related
$427,275 · American First Nat'l Bk
Apr 15, 2005
—
Tdd
Smith,russell
Warranty Deed
$1,293,750 · American First National Bank
—
—
Tdd LP
—
Loan Modification
related
$427,275 · American First Nat'l Bk
—
—
Tdd LP
—
Deed Of Trust
related
$1,070,467 · American First National Bank
Coming soon
Costs & Benchmarks
Operating expenses, capex projections, utility benchmarks, and submarket comparables — all in one view.
Coming soon
Risks
Flood, climate, environmental, title, and tenant-concentration risk — surfaced with mitigations and source citations.
Try Rey
Ask anything about this address in plain English.
“Is 15.6% cap rate sustainable?” · “Best tenant mix for BU1?” · “What’s the redev upside?”
You own 504 Murphy Rd?
List it free. Reach 20,000 daily buyers.
We’ve already pulled the facts. Confirm photos + price and you’re live in 2 minutes.
List this address →
Full reports are paid
Unlock the full Property Analytics report
Start free for 7 days — no card required. Full owner contacts, all 4 valuations with methodology, refine flow, comparable adjustments, foot-traffic deep dive, export to PDF / CSV.
