New search
Property profile & analytics
OFF-MARKET
Estimated value
$11,955,000
Commercial real estate
8050 Doctor Emmitt Headlee St, Odessa, TX 79765-8015
Entity Owned
1-yr Hold
Free & Clear
Property ID
US82-6318259
Property profile
Verified
Property type
Commercial real estate
Use group
COMMERCIAL (GENERAL)
Year built
2012
Total area
65,890 SF
Lot
3.53 ac (153,767 SF)
Zoning code
EF8
APN
04450.00013.00000
UPID
US82-6318259
Cap rate & NOI
Priority signal for investors
Implied cap rate, NOI & suggested price
Cap rate vs submarket · NOI estimate · 3 price anchors
Implied cap rate, NOI & suggested price
Cap vs submarket · NOI estimate · 3 price anchors
Value estimations
Realmo proprietary · 4 methods
AI Approach
AI
by Request
CAP Approach
CAP
$12.80M
Comparable Approach
Comparable
$11.11M
Blend (final)
Blend
$11.96M
Owner & transaction history
Makf Enterprises LLC · 1 yrs held
Makf Enterprises LLC
since 2024
3 recorded transactions
Zoning & alternative use
EF8 · Odessa, TX
Permitted uses
Permitted uses
Allowed · conditional · prohibited
Top alternative use upside
Office building
$14.4M
+141.1%
Restaurant
$9.6M
+60.3%
Auto repair, garage
$8.1M
+36.4%
Cap rate
Implied · in-place · derived from last sale + estimated NOI
Implied Cap rate
#1
Implied · in-place · NOI ÷ last sale
In-place · derived from last sale + estimated NOI
Cap rate, NOI & submarket benchmark
Implied cap rate vs Odessa submarket · NOI estimate · Typical band, median & reading
Implied cap rate, NOI & submarket benchmark
Cap vs Odessa submarket · NOI estimate · typical band, median & reading
Refine your cap rate
8-question underwriting flow
1.
Property current status — Going-In vs Stabilized
2.
Price for denominator — asking / offer / market
3.
Leasing status & lease structure (NNN / Gross)
4.
Tenant risk profile & vacancy assumption
5.
Upload T12 / rent roll / OM (optional)
Refine in 60 seconds, get exact suggested price
T12 upload · Submarket benchmarks · Sensitivity grid
Suggested price · 3 cap rate anchors
Income approach @ 5% / 7% / 9% — aggressive / typical / conservative
Suggested price at 5% / 7% / 9% cap
Aggressive / typical / conservative · Implied $/SF per anchor · Sensitivity grid
Suggested price at 5% / 7% / 9% cap
Aggressive / typical / conservative · implied $/SF · sensitivity
Value
AI, CAP & Alternative Use estimations · Realmo proprietary blendValue Estimations
Based on Realmo’s proprietary methodology
AI Approach
Method
Estimation
Statistic approach
by Request
ML approach
by Request
CAP Approach
CAP Return
Estimation
6%
$13,865,000
6.5%
$12,800,000
7%
$11,885,000
Alternative Use
Use
Estimation
OFFICE BUILDING
$14,385,000
Change: +141% · Conversion: Easy
RESTAURANT
$9,560,000
Change: +60% · Conversion: Difficult
AUTO REPAIR, GARAGE
$8,140,000
Change: +36% · Conversion: Difficult
Blend value · Realmo final
$11.96M
Range $10.76M – $13.15M · ±10%
Realmo estimate · informational only.
These numbers are calculated by our models from public records and may not reflect actual market value.
Not an appraisal.
Verify with a licensed appraiser before transacting. Realmo accepts no liability for divergence from real-world outcomes.
View the full estimation — every method, every assumption
Confidence drivers & risk notes · Custom comparable set · Free for first 3 / day
Full estimation methodology
Every method · every assumption · confidence drivers
Price per SF
Sale + rent benchmarks
Subject property
$181 / SF
Submarket sale & rent benchmarks
Median sale $/SF · Asking & closed rent · Submarket vacancy
Submarket sale & rent benchmarks
Median sale $/SF · asking & closed rent · submarket vacancy
Property tax & assessments
Tax year 2023Property tax & assessments
Tax year 2023
Tax billed
$127,373
Tax year 2023
Assessed value
$6,041,819
Assessed 2023
Previous assessed
$6,041,819
+0.0% YoY
Effective rate
2.11%
On assessed value
Assessed land
$1,308,555
Assessed improvement
$4,733,264
Land market value
$1,308,555
Improvement market value
$4,733,264
Total market value
$6,041,819
Applied tax rate
7.0000
Comparables
6 recent transactions · within 1.5 miComparable in this city
6 recent transactions
Comparable in this City
Similar Nearby for Sale
Similar Nearby for Lease
Recent comparable sales
Sale price & price/SF · Sale date & distance · Adjustments & confidence
Recent comparable sales
Sale price & $/SF · sale date & distance · adjustments
Property description
Physical attributes from public recordsBuilding & lot
Public records
Property type
Commercial real estate
Use group
COMMERCIAL (GENERAL)
Status
Off-Market
Year built
2012
Heating
NONE
Total area
65,890 SF
Lot
3.53 ac (153,767 SF)
Zoning code
EF8
APN
04450.00013.00000
UPID
US82-6318259
Jurisdiction
ECTOR
Zoning & alternative use
EF8 · Odessa, TX
Zoning EF8 · permitted uses
EF8 · Odessa, TX
Permitted & conditional uses
Allowed uses · Special-permit conditions · Prohibited uses
Permitted & conditional uses
Allowed · special-permit conditions · prohibited
Odessa. Always verify with local authorities before improvements.
Alternative use value scenarios
Repositioning upside vs current use
OFFICE BUILDING
Est. value
$14.4M
RESTAURANT
Est. value
$9.6M
AUTO REPAIR, GARAGE
Est. value
$8.1M
OFFICE BUILDING
RESTAURANT
AUTO REPAIR, GARAGE
Alternative use deep dive — conversion cost, permits, timeline
Conversion cost estimate · Permit path & risks · Stabilized NOI per option
Alternative use deep dive
Conversion cost · permit path · stabilized NOI per option
Building & site characteristics
From public records
Year built
2012
Heating
NONE
Lot
3.53 ac
Current owner
From public records · entity-resolved
Makf Enterprises LLC
Entity
Free & Clear · 1 yrs held
Mailing address
1000 LEGION PL STE #1600, ORLANDO, FL 32801-1060
Ownership since
2024
Owner contacts — direct phone, email, and related entities
Decision-maker phone · Verified email · Related entities & filings
Owner contacts
Email · phone · related entities
Sales History
3 recorded events · public records
Date
Price
Buyer
Seller
Deed Type
Mortgage
Jul 11, 2024
—
Makf Enterprises LLC
Odessa Tx Senior Property LLC
Special Warranty Deed
—
Apr 2, 2015
—
Odessa Tx Senior Property LLC
Odessa Orchard Park Ptrs LP
Quit Claim Deed
related
—
—
—
Odessa Orchard Park Ptrs LP
—
Loan Modification
related
$8,809,016 · Love Funding Corp
Coming soon
Costs & Benchmarks
Operating expenses, capex projections, utility benchmarks, and submarket comparables — all in one view.
Coming soon
Risks
Flood, climate, environmental, title, and tenant-concentration risk — surfaced with mitigations and source citations.
Try Rey
Ask anything about this address in plain English.
“Is 15.6% cap rate sustainable?” · “Best tenant mix for BU1?” · “What’s the redev upside?”
You own 8050 Doctor Emmitt Headlee St?
List it free. Reach 20,000 daily buyers.
We’ve already pulled the facts. Confirm photos + price and you’re live in 2 minutes.
List this address →
Full reports are paid
Unlock the full Property Analytics report
Start free for 7 days — no card required. Full owner contacts, all 4 valuations with methodology, refine flow, comparable adjustments, foot-traffic deep dive, export to PDF / CSV.
