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

    5818 Fairdale Ln Houston, TX 77057

    • Dormitories
    • 12,044 SF
    OFF-MARKET
    Value Estimations
    Cap Rate Potential
    Location Intelligence
    Property ID
    US82-0520483
    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

    • Dormitories

    Property Details for 5818 Fairdale Ln

    Year built
    2025
    Property size
    12,044 SF
    Property type
    Dormitories
    Property subtype
    Student housing

    Description

    This exceptional investment opportunity presents a fully permitted, shovel-ready development in Houston, Texas. The project, known as Fairdale Townhomes, encompasses six luxury townhomes situated on a 12,044 square foot lot at 5818 Fairdale Ln, 77057, within Harris County. Construction is slated to begin immediately, as all necessary permits and approvals are in place, including full architectural, civil, and site plans approved by the City of Houston. Each of the six buildings boasts four stories, totaling 12,044 square feet of living space. The development features a gated community with a shared driveway, enhancing security and exclusivity. This turnkey project offers a unique chance to capitalize on the strong Houston real estate market with a high-demand property type. The asking price for this prime development is $1,200,000. Detailed plans and brochures are available upon request, showcasing the exceptional design and potential return on investment. The property's location in Houston, combined with its modern design and convenient amenities, promises strong rental income potential. Don't miss this opportunity to acquire a fully permitted, ready-to-build multi-family development in a thriving Texas market. Year Built is projected for 2025.

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

    • CAP approach

    • Comparable approach

    • Alternative Use

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

    Location Insight

    • Map
    • Local Demand
    City
    Houston
    County
    Harris
    State
    Texas
    Longitude
    -95.4814262
    Latitude
    29.7333298

    Comparable in this City

    • $220,000
      1,177 SF

      Tanglewood Adjacent Condo with Garage

      Spacious 2 bed, 2 bath condo with attached 2-car garage.
      1201 Bering Dr, Houston, TX 77057
      View Details
    • $224,999

      Updated Condo with Modern Comfort

      Updated 2-bedroom, 1.5-bath condo with modern finishes and amenities.
      5801 Doliver Dr, Houston, TX 77057
      View Details
    • $169,000

      Galleria Area Residence with Upgrades

      Updated 2 bed, 1 bath near Galleria with utilities included.
      5863 Inwood Dr, Houston, TX 77057
      View Details
    • $110,000

      Updated Condo Near Galleria

      Modern, updated condo in gated complex near Briargrove and Galleria.
      6402 Del Monte Dr, Houston, TX 77057
      View Details
    • $118,500

      Updated Condo in Galleria Area

      Updated condo in a French Quarter style community.
      2513 Marilee Ln, Houston, TX 77057
      View Details
    • $95,900
      627 SF

      Condo in Gated Complex

      Two-bedroom condo with patio, pool, and reserved parking.
      2574 Marilee Ln, Houston, TX 77057
      View Details

    Similar Nearby for Sale

    • $220,000
      1,177 SF

      Tanglewood Adjacent Condo with Garage

      Spacious 2 bed, 2 bath condo with attached 2-car garage.
      1201 Bering Dr, Houston, TX 77057
      View Details
    • $224,999

      Updated Condo with Modern Comfort

      Updated 2-bedroom, 1.5-bath condo with modern finishes and amenities.
      5801 Doliver Dr, Houston, TX 77057
      View Details
    • $169,000

      Galleria Area Residence with Upgrades

      Updated 2 bed, 1 bath near Galleria with utilities included.
      5863 Inwood Dr, Houston, TX 77057
      View Details
    • $110,000

      Updated Condo Near Galleria

      Modern, updated condo in gated complex near Briargrove and Galleria.
      6402 Del Monte Dr, Houston, TX 77057
      View Details
    • $118,500

      Updated Condo in Galleria Area

      Updated condo in a French Quarter style community.
      2513 Marilee Ln, Houston, TX 77057
      View Details
    • $95,900
      627 SF

      Condo in Gated Complex

      Two-bedroom condo with patio, pool, and reserved parking.
      2574 Marilee Ln, Houston, TX 77057
      View Details

    Similar Nearby for Lease

    • $2,300 /Mo
      1,500 SF

      Renovated Condo in Galleria Area

      Renovated three-bedroom condo with utilities included in Houston's Galleria.
      2121 Fountain View Dr, Houston, TX 77057
      View Details
    • $2,479 /Mo
      1,625 SF

      Galleria Area Gated Townhouse

      Townhouse in gated community, Galleria area, offering luxury and convenience.
      5712 Winsome Ln, Houston, TX 77057
      View Details
    • $1,495 /Mo

      Condominium with Immediate Availability

      Two-bedroom, two-bath condominium available for immediate occupancy.
      2025 Augusta St, Houston, TX 77057
      View Details
    • $4,350 /Mo

      Westhaven Estates Residence with Hot Tub

      Private residence near Uptown, Galleria, and Memorial with modern finishes.
      1425 Nantucket Dr, Houston, TX 77057
      View Details
    • $1,700 /Mo
      1,056 SF

      Updated Townhome with Private Patio

      Updated townhome featuring high ceilings, private patio, and community pool.
      6340 Chevy Chase Dr, Houston, TX 77057
      View Details
    • $1,150 /Mo
      598 SF

      Updated Condo in Gated Community

      Updated 1/1 condo with modern features and great natural light.
      845 Augusta Dr, Houston, TX 77057
      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.
    5818 Fairdale Ln
    Houston, TX 77057
    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.
    Create New Password
    • At least 8 characters
    • Contains both letters and numbers
    • Contains uppercase and lowercase letters
    • At most 32 characters
    • Password required
    • Password reset link has expired. Please request a new one.