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
    The Largest CRE Database in the US with Over 1 Million Listings
    Property profile & analytics

    602 End N Blvd Marshall, TX 75670-2104

    • Car washes
    • 2,800 SF
    • 4.30 lot acres
    OFF-MARKET
    Last Sale
    Jan 19, 2023
    Value Estimations
    $595,000
    Show details
    Cap Rate Potential
    Location Intelligence
    Property ID
    US82-6664925
    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

    • Tidal Wave Auto Spa | Car Wash / Car Wash / Self Service Car Wash
    • Cherokee Pawn Shop / Pawn Shop / Jeweler
    • fordsportablebuilding / Construction Company

    Property Details for 602 End N Blvd

    Year built
    2022
    Lot size
    4.30 lot acres
    Property size
    2,800 SF
    Property type
    Car washes
    APN
    03030.01970.00000.000000
    APU
    9223372036854775807

    Description

    Exceptional investment opportunity: a 2,973-square-foot Tidal Wave Auto Spa in Marshall, Texas. This property boasts a 20-year triple-net (NNN) lease, commencing December 28, 2022, with a remaining term of approximately 18.1 years. The current annual rent is $350,000, generating a 6.55% cap rate. The lease includes a corporate guarantee from a company with over 275 units across 28 states, providing significant financial security. Built in 2022, the car wash sits on a 2.973-acre lot at 602 E End Blvd S, Marshall, TX 75670. The lease features attractive 2% annual rent increases beginning in year seven, and includes four, five-year renewal options, potentially extending the lease term to 40 years. This investment qualifies for accelerated and bonus depreciation, offering further tax advantages. The property is currently 100% occupied, providing immediate and substantial cash flow. This is a rare opportunity to acquire a high-performing, long-term NNN leased asset with a strong tenant and significant growth potential.

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

      Method
      Estimation
      ML approach
      $635,000

    • Comparable approach

      Method
      Estimation
      AI Estimate
      $558,000
      Market price range: $191k - $558k

    • Alternative Use

      Use
      Estimation
      AUTO REPAIR, GARAGE
      $370,000
      Current use
      RETAIL STORES
      $375,000
      Change: +2% Conversion: Difficult

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

    Location Insight

    • Map
    • Local Demand
    City
    Marshall
    County
    Harrison
    State
    Texas
    Longitude
    -94.3496
    Latitude
    32.5505
    CBSA code
    30980
    CBSA name
    LONGVIEW, 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
    $41,169
    $238,600
    $2,036,930
    $2,275,530
    -
    $238,600
    $2,036,930
    $2,275,530

    Comparable in this City

    • Value Estimation
      $590,000
      3,292 SF

      1500 End N Blvd

      CAR WASH • 3,292 SF
      1500 End N Blvd, Marshall, TX 75670-0715
      View Details
    • Value Estimation by Request
      2,427 SF

      201 End N Blvd

      CAR WASH • 2,427 SF
      201 End N Blvd, Marshall, TX 75670-3603
      View Details
    • Value Estimation by Request
      476 SF

      200 Grand Ave

      CAR WASH • 476 SF
      200 Grand Ave, Marshall, TX 75670-3231
      View Details
    • Value Estimation
      $645,000
      4,375 SF

      1405 United Flight 93rd Blvd

      CAR WASH • 4,375 SF
      1405 United Flight 93rd Blvd, Marshall, TX 75670-2718
      View Details
    • Value Estimation by Request
      2,208 SF

      403 Wellington St

      CAR WASH • 2,208 SF
      403 Wellington St, Marshall, TX 75670
      View Details
    • Value Estimation by Request
      2,000 SF

      End

      CAR WASH • 2,000 SF
      End, Marshall, TX 75670
      View Details

    Similar Nearby for Sale

    • $650,000
      5,000 SF

      Versatile Commercial Property on Hwy 59

      3.14 acres with metal building and office space.
      5947 Us Highway 59 N, Marshall, TX 75670
      View Details
    • $480,000
      6,394 SF

      Downtown Marshall Retail Opportunity

      Prime 6,394 SF Retail Space in Texas
      315 Washington, Marshall, TX 75670
      View Details
    • $2,250,000
      45,680 SF

      Retail Center in Marshall Plaza

      Retail property 100% occupied by national credit tenants.
      620-634 E End Blvd S, Marshall, TX 75670
      View Details
    • $2,960,000
      2,800 SF

      New Freddy's Restaurant For Sale

      New construction Freddy's with a 20-year NNN lease.
      916 E End Blvd N, Marshall, TX 75670
      View Details
    • Contact for pricing
      78.10 Acres

      Marshall Industrial Complex

      Massive industrial property, prime location.
      232 Marshall Industrial Ave, Marshall, TX 75670
      View Details
    • Contact for pricing
      344,402 SF

      Extensive Manufacturing Complex in Marshall

      344,402 SF manufacturing complex with frontage on US Highway 59.
      232 N Marshall Industrial Ave, Marshall, TX 75670
      View Details

    Similar Nearby for Lease

    • Contact for pricing
      1,400 SF

      Marshall Retail Space For Lease

      Prime 1,400 sq ft retail space in East Texas.
      900 End Blvd, Marshall, TX 75670
      View Details
    • Contact for pricing
      50,200 SF

      Tall Pines Shopping Center: Retail Space

      Prime Retail Space, Marshall, TX. High Visibility, Hwy 59 access.
      905-913 Pinecrest Dr, Marshall, TX 75670
      View Details
    • $14 SF/Yr
      1,600 SF

      Retail Space Available For Lease

      Retail property with 1,600 square feet available for lease.
      1711 E End Blvd N, Marshall, TX 75670
      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.
    602 End N Blvd
    Marshall, TX 75670-2104
    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.