Add Listing
    Property Lookup
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    5172 Hillsdale Cir El Dorado Hills, CA 95762
    Property profile & analytics

    5172 Hillsdale Cir, El Dorado Hills, CA 95762

    View on Map
    • Warehouses
    • 4,773 SF
    • 0.12 lot acres
    For Sale
    $750,000
    View Listing →
    El Dorado Hills Flex Space For Sale
    $750,000
    4,773 SF

    El Dorado Hills Flex Space

    Flex space with R&D zoning and convenient highway access.

    5172 Hillsdale Cir, El Dorado Hills, CA
    View Listing
    Property ID
    US09-0831996
    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.
    Value Estimations
    Cap Rate Potential
    Location Intelligence

    Current Use by Public Records

    • Warehouses

    Property Details for 5172 Hillsdale Cir

    Year built
    1997
    Construction
    TILT-UP CONCRETE
    Lot size
    0.12 lot acres
    Property type
    Warehouses
    APN
    117-130-003-000
    APU
    117130003000

    Sales History

    Date Price Buyer Seller Deed Type Mortgage
    Dec 31, 2024 $1,149,000 Three Bees And Co LLC Magnum Ventures Family LP Grant Deed $831k · Banner Bank
    Sep 3, 2008 — Magnum Ventures Family Rodriguez,antonio III Grant Deed —
    Oct 4, 2002 — Antonio Rodriguez Lot 68 Partnership Grant Deed $300k · Central Valley Community Bank
    — — Antonio Rodriguez — Deed Of Trust · related $300k · Central Valley Community Bank
    — — Lot 68 Partnership — Deed Of Trust · related $329k · Sacramento Commercial Bank

    Description

    This exceptional 4,950-square-foot flex warehouse, situated on a 5,227-square-foot lot in El Dorado Hills, California, presents a unique investment opportunity. Built in 1998, this single-story Class B building offers a versatile space ideal for owner-users. The property features one 12' x 10' grade-level roll-up door and boasts 600-amp 3-phase 120/208v power. Approximately 540 square feet is dedicated to warehouse space, while the remaining 4,400 square feet is adaptable for office and lab use. The warehouse portion has expansion potential. The property is currently vacant and available immediately. Its R&D zoning allows for a wide range of uses, including light manufacturing, research and laboratory services, wholesale storage and distribution, banking and financial services, indoor sports and recreational facilities, professional and medical offices, and retail sales. Conveniently located near Highway 50 and the El Dorado Hills Town Center via Latrobe Road, this property offers easy access to major transportation routes and amenities. The asking price is $1,149,000, translating to $232.12 per square foot. Professionally managed common area dues are estimated at $664 per month. The APN is 117-130-003-000. This is a single-unit property with a net rentable area of 4,950 square feet.

    Value Estimations

    based on Realmo’s proprietary methodology

    • CAP approach

      CAP Return
      Estimation
      6%
      $855,000
      6.5%
      $790,000
      7%
      $730,000

    • Comparable approach

      Method
      Estimation
      AI Estimate
      $628,000
      Market price range: $106k - $674k

    • Alternative Use

      Use
      Estimation
      WAREHOUSE, STORAGE
      $825,000
      Current use
      RETAIL STORES
      $955,000
      Change: +16% Conversion: Moderate
      MEDICAL BUILDING
      $915,000
      Change: +11% Conversion: Difficult
      OFFICE BUILDING
      $900,000
      Change: +9% Conversion: Difficult

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

    Location Insight

    • Map
    • Local Demand
    City
    El Dorado Hills
    County
    El Dorado
    State
    California
    Longitude
    -121.059
    Latitude
    38.62
    CBSA code
    40900
    CBSA name
    SACRAMENTO--ARDEN-ARCADE--ROSEVILLE, CA 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
    $9,073
    $417,616
    $417,616
    $835,232
    -
    $0.00
    $0.00
    $0.00

    Comparable in this City

    • Value Estimation by Request
      1 SF

      The Vaults

      Distribution properties
      0 The Vaults, El Dorado Hills, CA 95762
      View Details
    • Value Estimation
      $10,175,000
      123,390 SF

      5110 Hillsdale Cir

      MINI-WAREHOUSE, STORAGE
      5110 Hillsdale Cir, El Dorado Hills, CA 95762-5713
      View Details
    • Value Estimation by Request
      0.05 Acres

      4972 Robert J Mathews Pkwy, Unit 180

      WAREHOUSE, STORAGE
      4972 Robert J Mathews Pkwy, El Dorado Hills, CA 95762-5730
      View Details
    • Value Estimation by Request
      0.04 Acres

      4970 Robert J Mathews Pkwy Ste, Unit 140

      WAREHOUSE, STORAGE
      4970 Robert J Mathews Pkwy Ste, El Dorado Hills, CA 95762-5728
      View Details
    • Value Estimation
      $7,600,000
      95,026 SF

      2341 Hidden Acres Dr

      MINI-WAREHOUSE, STORAGE
      2341 Hidden Acres Dr, El Dorado Hills, CA 95762-4035
      View Details
    • Value Estimation
      $790,000
      8,745 SF

      4930 Hillsdale Cir

      WAREHOUSE, STORAGE
      4930 Hillsdale Cir, El Dorado Hills, CA 95762-5751
      View Details

    Similar Nearby for Sale

    • $2,500,000
      8,740 SF

      Versatile Commercial Building in El Dorado

      Multi-use commercial building with warehouse, retail, and office spaces.
      4483 Golden Foothill Pkwy, El Dorado Hills, CA 95762
      View Details
    • Contact for pricing
      5,760 SF

      El Dorado Hills Office/Flex Space

      Office/tech or warehouse space available in El Dorado Hills.
      5043 Robert J Mathews Pkwy, El Dorado Hills, CA 95762
      View Details
    • Contact for pricing
      1,753 SF

      El Dorado Hills Flex Space

      Flex space in El Dorado Hills with office and warehouse.
      4659 Golden Foothill Pkwy, El Dorado Hills, CA 95762
      View Details
    • Contact for pricing
      1 SF

      El Dorado Hills Commercial Property

      Mixed-use, office, and industrial property for sale.
      The Vaults, El Dorado Hills, CA 95762
      View Details
    • Contact for pricing
      101,937 SF

      El Dorado Hills Industrial Property

      Industrial property in a strong market with future upside potential.
      1100 Windfield Way, El Dorado Hills, CA 95762
      View Details
    • $1,990,000
      8.30 Acres

      El Dorado Hills Multi-Use Land

      8.3-acre prime land, diverse zoning.
      0 Latrobe Rd, El Dorado Hills, CA 95762
      View Details

    Similar Nearby for Lease

    • Contact for pricing

      El Dorado Hills Warehouse Space

      Warehouse space available for lease in El Dorado Hills.
      4490 Golden Foothill Pkwy, El Dorado Hills, CA 95762
      View Details
    • Sponsored
      Contact for pricing

      CA, El Dorado Hills - Hawks Flight Ct

      Discover many ways to work your way in Eugene O'Neill Drive
      1264 Hawks Flight Ct, El Dorado Hills, CA 95762
      View Details
    • Contact for pricing
      1,225 SF

      El Dorado Hills Office/Flex Suites

      Office and flex suites available in El Dorado Hills Business Park.
      5047 Robert J Mathews Pkwy, El Dorado Hills, CA 95762
      View Details
    • Contact for pricing
      3,900 SF

      Flex Building Investment Opportunity

      Flex building with high-end tenant improvements and desirable location.
      4511 Golden Foothill Pkwy, El Dorado Hills, CA 95762
      View Details
    • $14 SF/Yr
      1,677 SF

      El Dorado Hills Office Suite for Lease

      1677 sq ft, Prime El Dorado Hills Location
      4661 Golden Foothill Pkwy, El Dorado Hills, CA 95762
      View Details
    • Contact for pricing

      Turn-Key Dental Suite Available

      Professional building with medical/office space for rent in El Dorado.
      3860 El Dorado Hills Blvd, El Dorado Hills, CA 95762
      View Details
    View Listing
    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.
    5172 Hillsdale Cir
    El Dorado Hills, CA 95762
    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

    Thank You for Inquiry
    5172 Hillsdale Cir, El Dorado Hills, CA, 95762
    letter with green check mark
    Check your email
    We sent you the
    agent's contact details. yellow underline
    Can't find it?
    Please check your junk/spam folder.
    Google sign-in failed. Please try again or use another login method.
    Sign Up Successful!
    You now have access to more from Realmo!