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

    603 Thornhill Dr Hattiesburg, MS 39401-4566

    • Office buildings
    • 1,050 SF
    • 3.00 lot acres
    OFF-MARKET
    Value Estimations
    Cap Rate Potential
    Location Intelligence
    Property ID
    US50-0624032
    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

    • Simple Storage - Hattiesburg / Self-Storage Facility / Moving And Storage Service

    Property Details for 603 Thornhill Dr

    Year built
    1980
    Lot size
    3.00 lot acres
    Property size
    1,050 SF
    Property type
    Office buildings
    APN
    051H-01-016.000
    APU
    051H01016000

    Description

    This exceptional value-add self storage facility in Hattiesburg, Mississippi, presents a compelling investment opportunity. Priced at $1,845,000, this property boasts 43,650 net rentable square feet across four single-story buildings on a 3-acre lot. Currently featuring 247 non-climate controlled, drive-up units and a 1,200 square foot apartment, the facility offers significant upside potential. The current NOI is $80,992, yielding a 4.39% cap rate, while the pro-forma NOI is projected at $201,964, representing a 10.95% cap rate. Built in 1980, this property benefits from its location less than one mile from the University of Southern Mississippi (enrollment: 14,554 students) and within a densely populated area (67,878 residents within a five-mile radius). Hattiesburg, the third largest MSA in Mississippi (155,740 residents), is approximately 85 miles northwest of Mobile, Alabama. This property offers a unique chance to increase revenue through lease-up, stabilization, and rent increases, capitalizing on below-market rents in a thriving market. The property's address is 603 Thornhill Dr, Hattiesburg, MS 39402.

    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
    Hattiesburg
    County
    Lamar
    State
    Mississippi
    Longitude
    -89.3487
    Latitude
    31.3341
    CBSA code
    25620
    CBSA name
    HATTIESBURG, MS 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
    $16,756
    $0.00
    $0.00
    $97,300
    -
    $143,750
    $504,910
    $648,660

    Comparable in this City

    • Value Estimation by Request
      3,570 SF

      114 Red St

      PROFESSIONAL BUILDING • 3,570 SF
      114 Red St, Hattiesburg, MS 39401-1905
      View Details
    • Value Estimation by Request
      12,600 SF

      2910 Mamie St

      PROFESSIONAL BUILDING • 12,600 SF
      2910 Mamie St, Hattiesburg, MS 39401
      View Details
    • Value Estimation by Request
      3,100 SF

      114 40th Ave

      OFFICE BUILDING • 3,100 SF
      114 40th Ave, Hattiesburg, MS 39401-6663
      View Details
    • Value Estimation by Request
      5,728 SF

      120 40th Ave

      OFFICE BUILDING • 5,728 SF
      120 40th Ave, Hattiesburg, MS 39401-6605
      View Details
    • Value Estimation by Request
      3,750 SF

      215 Thornhill Dr

      OFFICE BUILDING • 3,750 SF
      215 Thornhill Dr, Hattiesburg, MS 39401-6625
      View Details
    • Value Estimation by Request
      3,824 SF

      221 Thornhill Dr

      OFFICE BUILDING • 3,824 SF
      221 Thornhill Dr, Hattiesburg, MS 39401-6625
      View Details

    Similar Nearby for Sale

    • $619,000
      5,079 SF

      Hattiesburg Office Building For Sale

      Fully-leased office building near Highway 49 in Hattiesburg.
      5914 U S Highway 49, Hattiesburg, MS 39401
      View Details
    • $66,000
      4,708 SF

      Classic Office Building in Hattiesburg

      Commercial office building with classic character, excellent for professional uses.
      802 W Pine St, Hattiesburg, MS 39401
      View Details
    • $285,000
      16.52 Acres

      Hattiesburg Executive Office Building

      Prime Hattiesburg Office Space, 42,253 SF
      29 Rivers Dr, Hattiesburg, MS 39401
      View Details
    • Contact for pricing
      0.85 Acres

      Hwy 49 & Broadway Retail Pads

      Prime Hattiesburg commercial land, ideal for retail development.
      0 U S Highway 49, Hattiesburg, MS 39401
      View Details
    • $325,000
      Pending

      Downtown Hattiesburg Commercial Opportunity

      Character-rich commercial property in downtown Hattiesburg, high-visibility location.
      511 E Pine St, Hattiesburg, MS 39401
      View Details
    • $1,411,000

      Hardy Street Commercial Land

      Prime Hattiesburg location, high development potential.
      2000 Hardy St, Hattiesburg, MS 39401
      View Details

    Similar Nearby for Lease

    • $3,000 /Mo
      3,900 SF

      Hattiesburg Commercial Building For Lease

      3,900 sq ft commercial building in the heart of Hattiesburg.
      713 Broadway Dr, Hattiesburg, MS 39401
      View Details
    • $425,000
      3,600 SF

      Hardy Street Office Building ForRent

      Office building for rent, prime location, flexible space.
      2205 Hardy St, Hattiesburg, MS 39401
      View Details
    • $1,000 /Mo
      1,200 SF

      Office Space For Rent

      Office space available for rent in Hattiesburg, MS.
      1910 Hardy St, Hattiesburg, MS 39401
      View Details
    • $700 /Mo
      1,060 SF

      Hattiesburg Office Space For Rent

      Office space available for lease in Hattiesburg, MS.
      604 Adeline St, Hattiesburg, MS 39401
      View Details
    • $2,000 /Mo
      1,600 SF

      Hattiesburg Office Space For Rent

      Office space available for rent in Hattiesburg, Mississippi.
      2200 Hardy St, Hattiesburg, MS 39401
      View Details
    • Contact for pricing
      3,379 SF

      Hattiesburg Executive Office Suite

      Prime Hattiesburg office space available.
      606 Adeline St, Hattiesburg, MS 39401
      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.
    603 Thornhill Dr
    Hattiesburg, MS 39401-4566
    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.