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

    6821 Fairway Dr, Unit 22 Houston, TX 77087-2270

    • Garden apartment buildings
    • 9,444 SF
    • 0.58 lot acres
    OFF-MARKET
    Value Estimations
    $595,000
    Show details
    Cap Rate Potential
    Location Intelligence
    Property ID
    US83-3750846
    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

    • Garden apartment buildings

    Property Details for 6821 Fairway Dr

    Year built
    1960
    Construction
    BRICK
    Lot size
    0.58 lot acres
    Property size
    9,444 SF
    Property type
    Garden apartment buildings
    APN
    590600060005
    APU
    590600060005

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

      Method
      Estimation
      ML approach
      $495,000

    • Comparable approach

      Method
      Estimation
      AI Estimate
      $697,000
      Market price range: $390k - $712k

    • Alternative Use

      Use
      Estimation
      APARTMENT HOUSE (5+ UNITS)
      $520,000
      Current use
      RESTAURANT
      $975,000
      Change: +86% Conversion: Difficult
      AUTO REPAIR, GARAGE
      $955,000
      Change: +83% Conversion: Difficult
      RETAIL STORES
      $865,000
      Change: +65% Conversion: Difficult
      OFFICE BUILDING
      $845,000
      Change: +61% Conversion: Moderate
      MEDICAL BUILDING
      $605,000
      Change: +15% Conversion: Moderate
      WAREHOUSE, STORAGE
      $560,000
      Change: +7% Conversion: Difficult

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

    Location Insight

    • Map
    • Local Demand
    City
    Houston
    County
    Harris
    State
    Texas
    Longitude
    -95.3043
    Latitude
    29.6937
    CBSA code
    26420
    CBSA name
    HOUSTON-SUGAR LAND-BAYTOWN, 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
    2022
    $33,246
    $176,400
    $1,195,360
    $1,371,760
    -
    $176,400
    $1,195,360
    $1,371,760

    Comparable in this City

    • Value Estimation
      $1,780,000
      20,266 SF

      6156 Ss E Loop, Unit 196

      GARDEN APT, COURT APT (5+ UNITS) • 20,266 SF
      6156 Ss E Loop, Houston, TX 77087-1016
      View Details
    • Value Estimation
      $615,000
      8,664 SF

      4015 Broadway St, Unit 52

      GARDEN APT, COURT APT (5+ UNITS) • 8,664 SF
      4015 Broadway St, Houston, TX 77087-4750
      View Details
    • Value Estimation
      $680,000
      9,192 SF

      7367 Kingsway Dr, Unit 40

      GARDEN APT, COURT APT (5+ UNITS) • 9,192 SF
      7367 Kingsway Dr, Houston, TX 77087-6133
      View Details
    • Value Estimation by Request
      6,664 SF

      3915 Weslow St, Unit 23

      GARDEN APT, COURT APT (5+ UNITS) • 6,664 SF
      3915 Weslow St, Houston, TX 77087-2295
      View Details
    • Value Estimation
      $590,000
      14,280 SF

      3045 Golfcrest Blvd, Unit 29

      GARDEN APT, COURT APT (5+ UNITS) • 14,280 SF
      3045 Golfcrest Blvd, Houston, TX 77087-2449
      View Details
    • Value Estimation
      $1,700,000
      19,376 SF

      7525 Park Pl Blvd, Unit 124

      GARDEN APT, COURT APT (5+ UNITS) • 19,376 SF
      7525 Park Pl Blvd, Houston, TX 77087-4465
      View Details

    Similar Nearby for Sale

    • $269,000
      2,399 SF

      Two-Unit Duplex for Sale

      Two-unit duplex suitable for rental income or new construction.
      7909 Dixie Dr, Houston, TX 77087
      View Details
    • $399,000

      Updated Duplex on Unrestricted Lot

      Updated duplex on a large, unrestricted lot.
      7309 Moline St, Houston, TX 77087
      View Details
    • Contact for pricing
      4,740 SF

      Houston Industrial Warehouse For Sale

      Updated 4,740 SF Warehouse - Owner Financing!
      6229 Dixie Dr, Houston, TX 77087
      View Details
    • Contact for pricing
      97,336 SF

      Houston Warehouse Complex

      Two industrial buildings, ample parking.
      610 Business District, Houston, TX 77087
      View Details
    • Contact for pricing
      12,053 SF

      Houston Warehouse: 12,053 SF

      Prime Houston warehouse, office space, & showroom.
      6451 Rupley Cir, Houston, TX 77087
      View Details
    • $495,000

      Updated Warehouse in Developing Area

      Updated 4740 sq ft warehouse in a developing trade area.
      6229 Dixie Dr, Houston, TX 77087
      View Details

    Similar Nearby for Lease

    • $18 SF/Yr
      4,680 SF

      Houston Office Space: 6124 Long Dr

      Prime Houston Office, 3,480 SF Available
      6124 Long Dr, Houston, TX 77087
      View Details
    • $1,425 /Mo
      1,500 SF

      Houston Flex Space For Rent

      Flex space available for lease in Houston, Texas.
      6645 Rupley Cir, Houston, TX 77087
      View Details
    • $399,000
      4,235 SF

      Auto Shop on Bellfort Street

      Move-in ready auto shop with equipment included for rent.
      7158 Bellfort St, Houston, TX 77087
      View Details
    • $0.80 SF/Yr
      121,814 SF

      Houston Warehouse Space Available

      121,814 square foot warehouse space for lease in Houston.
      6216 Dixie Dr, Houston, TX 77087
      View Details
    • $6 SF/Yr
      15,340 SF

      Dixie Drive Warehouse Opportunity

      15,340 SF Industrial Space, Houston, TX
      6617 Dixie Dr, Houston, TX 77087
      View Details
    • $0.65 SF/Yr
      219,487 SF

      Houston Warehouse Space Available

      219,487 SF warehouse space for lease in Houston.
      6250 Northdale St, Houston, TX 77087
      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.
    6821 Fairway Dr, Unit 22
    Houston, TX 77087-2270
    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.