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

    787 Justin Rd Rockwall, TX 75087-4840

    • Commercial real estate
    • 11,538 SF
    • 0.92 lot acres
    OFF-MARKET
    Value Estimations
    $1,640,000
    Show details
    Cap Rate Potential
    Location Intelligence
    Property ID
    US82-2026902
    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

    • Commercial real estate

    Property Details for 787 Justin Rd

    Year built
    2003
    Lot size
    0.92 lot acres
    Property size
    11,538 SF
    Property type
    Commercial real estate
    APN
    4075-000A-0001-R0-0R
    APU
    4075000A0001R00R

    Value Estimations

    based on Realmo’s proprietary methodology

    • CAP approach

      CAP Return
      Estimation
      6%
      $1,990,000
      6.5%
      $1,835,000
      7%
      $1,705,000

    • Comparable approach

      Method
      Estimation
      AI Estimate
      $1,442,000
      Market price range: $444k - $1.80M

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

    Location Insight

    • Map
    • Local Demand
    City
    Rockwall
    County
    Rockwall
    State
    Texas
    Longitude
    -96.4528
    Latitude
    32.9181
    CBSA code
    19100
    CBSA name
    DALLAS-FORT WORTH-ARLINGTON, 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
    $34,175
    $402,494
    $1,780,623
    $2,183,117
    -
    $402,494
    $1,780,623
    $2,183,117

    Comparable in this City

    • Value Estimation by Request
      13,200 SF

      401 Rusk St

      Retail properties • 13,200 SF
      401 Rusk St, Rockwall, TX 75087
      View Details
    • Value Estimation by Request
      0.41 Acres

      808 Goliad St

      Land • 1,144 SF
      808 Goliad St, Rockwall, TX 75087
      View Details
    • Value Estimation by Request
      0.99 Acres

      66 & Ben Payne Rd

      Land • 0.99 Acres
      66 & Ben Payne Rd, Rockwall, TX 75087
      View Details
    • Value Estimation by Request
      1.17 Acres

      310 Goliad St

      COMMERCIAL (GENERAL) • 1.17 Acres
      310 Goliad St, Rockwall, TX 75087-3738
      View Details
    • Value Estimation by Request
      147.17 Acres

      1421 Governors

      COMMERCIAL (GENERAL) • 147.17 Acres
      1421 Governors, Rockwall, TX 75087
      View Details
    • Value Estimation by Request
      2.29 Acres

      3100 Stone Crk Dr

      COMMERCIAL (GENERAL) • 2.29 Acres
      3100 Stone Crk Dr, Rockwall, TX 75087-6691
      View Details

    Similar Nearby for Sale

    • Contact for pricing
      0.95 Acres

      Shops at Woodcreek: Prime Commercial Land

      Fate, TX Commercial Land - Hwy 66 Frontage
      66 & Ben Payne Rd 1202, Rockwall, TX 75087
      View Details
    • $4,100,000
      16.00 Acres

      Rockwall Mixed-Use Land, 16 Acres

      Prime Commercial/Residential Tract, Texas
      0 Sec John King Blvd & FM 1141, Rockwall, TX 75087
      View Details
    • $600,000
      2.76 Acres

      Rockwall Commercial Land - 2.76 Acres

      Prime Rockwall location, high traffic, retail zoning.
      0 Frk Rd, Rockwall, TX 75087
      View Details
    • Contact for pricing
      13.11 Acres

      Highway 66 Commercial Land Tract

      13 Acres, Rockwall, TX - Prime Location
      900 State Highway 66, Rockwall, TX 75087
      View Details
    • Contact for pricing
      70.78 Acres

      Rockwall County Commercial Land

      70 Acres, Prime Location, Ag Zoning
      0 Munson Rd, Rockwall, TX 75087
      View Details
    • Contact for pricing

      Highway 205 Commercial Land Parcel

      Prime Rockwall Commercial Land, 15,159 SF
      1011 Goliad St, Rockwall, TX 75087
      View Details

    Similar Nearby for Lease

    • Contact for pricing
      900,000 SF

      Fate Retail Center: I-30 & FM 551

      High-traffic retail space, ample acreage, Texas.
      3017 I-30, Rockwall, TX 75087
      View Details
    • Contact for pricing
      15,200 SF

      Lake Pointe Medical Plaza II

      Rockwall, TX Medical Office Suites
      6701 Heritage Pkwy, Rockwall, TX 75087
      View Details
    • $5,035 /Mo

      Retail and Office Shopping Center

      Strip retail and office shopping center available for rent.
      712 I-30, Rockwall, TX 75087
      View Details
    • Contact for pricing
      3,000 SF

      Industrial Space with Immediate Availability

      6,000 SF industrial space with I-30 access available now.
      2010 Industrial Blvd, Rockwall, TX 75087
      View Details
    • $2,500 /Mo
      4,443 SF

      Office Space in Rockwall, TX

      Office space available for rent in Rockwall, Texas.
      2231 Ridge Road Ct, Rockwall, TX 75087
      View Details
    • Contact for pricing
      10,920 SF

      Schafer Plaza: Rockwall Retail Space

      Prime Rockwall retail space, drive-thru available.
      615-651 White Hills Dr, Rockwall, TX 75087
      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.
    787 Justin Rd
    Rockwall, TX 75087-4840
    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.