Add Listing
    Property Lookup
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    5776 Daniel Dr Beaumont, TX 77705
    Back to Search
    Property profile & analytics

    5776 Daniel Dr, Beaumont, TX 77705

    View on Map
    • Commercial real estate
    • 129,815 SF
    Off-Market
    Property ID
    US82-7111436
    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

    • Country Village Apartments / Apartment Complex / Apartment Building
    • Metalforms / Marketing & Advertising / (Bike/Boat/Book/etc) Store

    Property Details for 5776 Daniel Dr

    Year built
    1979
    Property type
    Commercial real estate

    Description

    This exceptional investment opportunity presents a 168-unit apartment complex, Country Village, situated on a substantial 14.5-acre lot (634,189 sq ft) in Beaumont, Texas, with an additional 44 adjacent acres offering significant potential. Built in 1979 and extensively renovated in 2020 ($750,000 CapEx), the property boasts a 95% occupancy rate, exceeding the local market average. The 12 two-story buildings encompass 129,815 square feet and feature a mix of one, two, and three-bedroom units. Amenities include two swimming pools, tennis and basketball courts, and a dog park. A separate leasing office and laundry facilities are also available. The property currently generates a Net Operating Income (NOI) of $1,139,365, with a pro-forma NOI of $1,295,224 projected. This translates to a current cap rate of 7.35% and a pro-forma cap rate of 8.36%. The property benefits from a Fannie Mae loan assumption opportunity with a 4.38% fixed interest rate until 2034, featuring interest-only payments until September 2025. The loan balance is $12 million. The seller is actively implementing $100 monthly rental increases or activating separate utility meters, projected to increase NOI by $180,000. Additional value-add opportunities exist through rent increases to market rates (potential $20,000 monthly increase), billing back utilities (cable, internet, water, sewer – potential $278,000 annual increase), and developing the additional acreage for further expansion. The area boasts a median household income of $108,000. This property offers a compelling combination of strong current performance, significant upside potential, and an attractive financing option.

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

    • CAP approach

    • Comparable approach

    • Alternative Use

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

    Location Insight

    • Map
    • Local Demand
    City
    Beaumont
    County
    Jefferson
    State
    Texas
    Longitude
    -94.193564838054
    Latitude
    29.992525534858

    Comparable in this City

    • Contact for pricing
      2,260 SF

      Multifamily Property with Income Potential

      Multifamily property with potential for expansion and additional income.
      4730 Avenue A, Beaumont, TX 77705
      View Details
    • $219,000

      Lamar University Area Investment Property

      Four-unit property near Lamar University with value-add potential.
      245 E Pipkin St, Beaumont, TX 77705
      View Details
    • Contact for pricing
      17,780 SF

      Commercial Property in Southeast Texas

      Commercial property in Beaumont, Texas, with promising business opportunities.
      3999 S 11Th St, Beaumont, TX 77705
      View Details
    • Contact for pricing
      1,729 SF

      High-Traffic Commercial Property on Washington

      Commercial property with high visibility and strong growth potential.
      2935 Washington Blvd, Beaumont, TX 77705
      View Details
    • Contact for pricing
      20,000 SF

      Class A Office Building

      20,000 SF Class A office in Southeast Texas.
      5795 Hagner Rd, Beaumont, TX 77705
      View Details

    Similar Nearby for Sale

    • Contact for pricing
      2,260 SF

      Multifamily Property with Income Potential

      Multifamily property with potential for expansion and additional income.
      4730 Avenue A, Beaumont, TX 77705
      View Details
    • $219,000

      Lamar University Area Investment Property

      Four-unit property near Lamar University with value-add potential.
      245 E Pipkin St, Beaumont, TX 77705
      View Details
    • Contact for pricing
      17,780 SF

      Commercial Property in Southeast Texas

      Commercial property in Beaumont, Texas, with promising business opportunities.
      3999 S 11Th St, Beaumont, TX 77705
      View Details
    • Contact for pricing
      1,729 SF

      High-Traffic Commercial Property on Washington

      Commercial property with high visibility and strong growth potential.
      2935 Washington Blvd, Beaumont, TX 77705
      View Details
    • Contact for pricing
      20,000 SF

      Class A Office Building

      20,000 SF Class A office in Southeast Texas.
      5795 Hagner Rd, Beaumont, TX 77705
      View Details

    Similar Nearby for Lease

    • Contact for pricing

      Industrial Property with Office and Warehouse

      Office and warehouse space with canopies and fenced yard.
      4830 Lafin Dr, Beaumont, TX 77705
      View Details
    • Contact for pricing

      Beaumont Flex Space For Rent

      Flex space available for lease in Beaumont, Texas.
      4420 Eastlake Ave, Beaumont, TX 77705
      View Details
    • Contact for pricing
      7,320 SF

      Office/Warehouse Space on Cardinal Drive

      Lease opportunity: 7,320 SF office/warehouse with excellent accessibility.
      2440 W Cardinal Dr, Beaumont, TX 77705
      View Details
    • Contact for pricing

      Industrial Land Ready For Lease

      Up to 0.75 acres available for build to suit.
      4845 Ward Dr, Beaumont, TX 77705
      View Details
    • Contact for pricing
      10,000 SF

      Versatile Warehouse and Office Space

      18,000 SF warehouse and office space for lease.
      5450 Avenue A, Beaumont, TX 77705
      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.
    5776 Daniel Dr
    Beaumont, TX 77705
    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
    5776 Daniel Dr, Beaumont, TX, 77705
    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!