Add Listing
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

    5080 Interstate 20th Service S Rd Willow Park, TX 76087-3218

    • Motels
    • 24,926 SF
    • 1.84 lot acres
    OFF-MARKET
    Last Sale
    Mar 23, 2022
    Value Estimations
    $1,565,000
    Show details
    Cap Rate Potential
    Location Intelligence
    Property ID
    US82-4521517
    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

    • Motels

    Property Details for 5080 Interstate 20th Service S Rd

    Year built
    1994
    Lot size
    1.84 lot acres
    Property size
    24,926 SF
    Property type
    Motels
    APN
    12070-002-002-00
    APU
    1207000200200

    Value Estimations

    based on Realmo’s proprietary methodology

    • Alternative Use

      Use
      Estimation
      INDUSTRIAL (GENERAL)
      $2,305,000
      RETAIL STORES
      $1,695,000
      WAREHOUSE, STORAGE
      $980,000

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

    Location Insight

    • Map
    • Local Demand
    City
    Willow Park
    County
    Parker
    State
    Texas
    Longitude
    -97.6343
    Latitude
    32.734
    CBSA code
    19100
    CBSA name
    DALLAS-FORT WORTH-ARLINGTON, 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
    $33,485
    $799,760
    $730,240
    $1,530,000
    -
    $799,760
    $730,240
    $1,530,000

    Comparable in this City

    • Value Estimation
      $3,385,000
      61,068 SF

      175 Alford Dr

      MOTEL • 61,068 SF
      175 Alford Dr, Weatherford, TX 76087-4430
      View Details
    • Value Estimation
      $2,105,000
      35,467 SF

      2500 Main St

      MOTEL • 35,467 SF
      2500 Main St, Weatherford, TX 76087-7558
      View Details
    • Value Estimation
      $1,140,000
      18,013 SF

      2213 Old Dennis Rd

      MOTEL • 18,013 SF
      2213 Old Dennis Rd, Weatherford, TX 76087-6838
      View Details
    • Value Estimation
      $1,685,000
      27,942 SF

      2524 Main St

      MOTEL • 27,942 SF
      2524 Main St, Weatherford, TX 76087-7558
      View Details
    • Value Estimation
      $1,410,000
      21,564 SF

      111 Interstate 20

      MOTEL • 21,564 SF
      111 Interstate 20, Weatherford, TX 76087-6842
      View Details
    • Value Estimation
      $1,020,000
      15,532 SF

      2207 Old Dennis Rd

      MOTEL • 15,532 SF
      2207 Old Dennis Rd, Weatherford, TX 76087-6838
      View Details

    Similar Nearby for Sale

    • $350,000
      870 SF

      Waterfront RV Resort Opportunity

      Turnkey waterfront RV resort with diversified revenue streams.
      133 Chavez Trl, Weatherford, TX 76087
      View Details
    • $159,000
      0.48 Acres

      Land Near Brazos River

      Improved land with RV covers near the Brazos River.
      302 Chavez Trl, Weatherford, TX 76087
      View Details
    • New
      $550,000
      4,000 SF

      Luxury Oasis on Brazos River

      Turnkey income-producing retreat near Lake Granbury and Brazos River.
      2013 Bedford Ct, Weatherford, TX 76087
      View Details
    • $691,025
      0.64 Acres

      Prime Hudson Oaks Commercial Land

      0.635-acre lot near high-traffic HEB.
      3315 Fort Worth Hwy, Hudson Oaks, TX 76087
      View Details
    • $137,500
      0.62 Acres

      Residential Lot in Lakeway Estates

      Residential lot in established Lakeway Estates, Weatherford, TX.
      3609 Marina Link, Weatherford, TX 76087
      View Details
    • $2,500,000
      16.94 Acres

      Weatherford Commercial Land - 16 Acres

      Prime 16-acre commercial lot in Weatherford, TX
      2577 Lockwood Ln, Weatherford, TX 76087
      View Details

    Similar Nearby for Lease

    • $30 SF/Yr
      29,621 SF

      Finished Office Space in Willow Park

      Professional office space in a high-traffic, growing commercial area.
      400 Shops Blvd, Willow Park, TX 76087
      View Details
    • Contact for pricing
      10,100 SF

      We Atherford Point Retail Space

      Weatherford, TX Retail Center - 4 Suites Available
      315 Center Point Rd, Weatherford, TX 76087
      View Details
    • $12 SF/Yr
      18,000 SF

      Modern Warehouse Space Available

      18,000 SF Warehouse - Parker County
      130 Business Park Dr, Weatherford, TX 76087
      View Details
    • Contact for pricing
      1 SF

      Hudson Oaks Retail Opportunity

      Prime Retail Space, Hwy 180 Access
      2745 Fort Worth Hwy, Weatherford, TX 76087
      View Details
    • $28 SF/Yr
      15,000 SF

      Retail Space in Hudson Oaks

      Premier retail destination with build-to-suit spaces available for lease.
      3017 Oakey Trl, Hudson Oaks, TX 76087
      View Details
    • New
      $11 SF/Yr
      93,654 SF

      New Industrial Flex Space

      New industrial flex space in Hudson Oaks Business Park.
      120 Business Park Dr, Hudson Oaks, TX 76087
      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.
    5080 Interstate 20th Service S Rd
    Willow Park, TX 76087-3218
    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.
    Sign Up Successful!
    You now have access to more from Realmo!