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

    5120 State Hwy 121 Colleyville, TX 76034-5907

    • Turn key restaurants
    • 7,609 SF
    • 1.36 lot acres
    OFF-MARKET
    Value Estimations
    $650,000
    Show details
    Cap Rate Potential
    Location Intelligence
    Property ID
    US83-1160646
    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

    • The Londoner Pub / Restaurant

    Property Details for 5120 State Hwy 121

    Year built
    2000
    Lot size
    1.36 lot acres
    Property size
    7,609 SF
    Property type
    Turn key restaurants
    APN
    24534E-1-1B
    APU
    24534E11B

    Value Estimations

    based on Realmo’s proprietary methodology

    • Alternative Use

      Use
      Estimation
      RESTAURANT
      $875,000
      Current use
      AUTO REPAIR, GARAGE
      $755,000
      Change: -14% Conversion: Difficult

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

    Location Insight

    • Map
    • Local Demand
    City
    Colleyville
    County
    Tarrant
    State
    Texas
    Longitude
    -97.1005
    Latitude
    32.8838
    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
    $38,798
    $888,624
    $1,511,376
    $2,400,000
    -
    $888,624
    $1,511,376
    $2,400,000

    Comparable in this City

    • Value Estimation
      $670,000
      6,633 SF

      5150 State Hwy 121

      RESTAURANT • 6,633 SF
      5150 State Hwy 121, Colleyville, TX 76034-5907
      View Details
    • Value Estimation by Request
      3,425 SF

      5309 Colleyville Blvd

      RESTAURANT • 3,425 SF
      5309 Colleyville Blvd, Colleyville, TX 76034-5832
      View Details
    • Value Estimation
      $850,000
      10,700 SF

      5174 State Hwy 121

      RESTAURANT • 10,700 SF
      5174 State Hwy 121, Colleyville, TX 76034
      View Details
    • Value Estimation
      $645,000
      7,041 SF

      1205 Church St

      RESTAURANT • 7,041 SF
      1205 Church St, Colleyville, TX 76034-5848
      View Details
    • Value Estimation
      $525,000
      6,909 SF

      5204 Colleyville Blvd

      RESTAURANT • 6,909 SF
      5204 Colleyville Blvd, Colleyville, TX 76034-5829
      View Details
    • Value Estimation
      $570,000
      7,354 SF

      5220 State Hwy 121

      RESTAURANT • 7,354 SF
      5220 State Hwy 121, Colleyville, TX 76034-5927
      View Details

    Similar Nearby for Sale

    • Contact for pricing
      7,354 SF

      Renovated Restaurant on 1.94 Acres

      7,354 SF restaurant with bar, patio, and pylon signage.
      5220 State Highway 121, Colleyville, TX 76034
      View Details
    • $6,625,000
      27,507 SF

      Colleyville Retail Investment Opportunity

      NN leased auto shop with over 7 years remaining.
      5900 Colleyville Blvd, Colleyville, TX 76034
      View Details
    • Contact for pricing
      1.88 Acres

      Colleyville Retail Land Opportunity

      Prime 1.877-acre retail site in thriving Colleyville, TX.
      2100 Heritage Ave, Colleyville, TX 76034
      View Details
    • Contact for pricing
      5,418 SF

      NNN Leased Shopping Center

      100% leased shopping center with strong demographics and upside potential.
      3919 Colleyville Blvd, Colleyville, TX 76034
      View Details
    • New
      $1,445,000
      0.30 Acres

      Colleyville Office/Retail Opportunity

      Stand-alone building in a vibrant business district.
      5017 Colleyville Blvd, Colleyville, TX 76034
      View Details
    • $1,300,000
      4,675 SF

      Colleyville Office Building - Prime Location

      Spacious office building, low utilities, flexible layout.
      820 Central Dr, Colleyville, TX 76034
      View Details

    Similar Nearby for Lease

    • Contact for pricing
      2,000 SF

      Restaurant with Drive-Thru and Patio

      Freestanding restaurant with drive-thru and patio available for assignment.
      4605 Colleyville Blvd, Colleyville, TX 76034
      View Details
    • Contact for pricing
      17,600 SF

      Colleyville Retail Center Opportunity

      Prime 1.8-acre retail site, 17,600 sqft.
      2100 Heritage Ave, Colleyville, TX 76034
      View Details
    • Contact for pricing
      1,744 SF

      Colleyville Retail Space For Lease

      ±1,744 SF Retail/Medical Space Available
      8070 Precinct Line Rd, Colleyville, TX 76034
      View Details
    • Contact for pricing
      1,477 SF

      Retail Space in Colleyville Center

      Grocery-anchored shopping center in affluent Dallas-Fort Worth submarket.
      5655 Colleyville Blvd, Colleyville, TX 76034
      View Details
    • $18 SF/Yr
      3,500 SF

      Colleyville Retail Space Available

      3,500 square feet of retail space for lease.
      55 Main St, Colleyville, TX 76034
      View Details
    • $18 SF/Yr
      1,100 SF

      Retail Space on Colleyville Boulevard

      Retail space for lease on a major thoroughfare.
      4400 Colleyville Blvd, Colleyville, TX 76034
      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.
    5120 State Hwy 121
    Colleyville, TX 76034-5907
    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.