Add Listing
    Property Lookup
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    820 Watson Rd Arlington, TX 76011-5325
    Back to Search
    Property profile & analytics

    820 Watson Rd, Arlington, TX 76011-5325

    View on Map
    • Motels
    • 38,314 SF
    • 2.41 lot acres
    Off-Market
    Property ID
    US82-4398088
    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.
    Value Estimations
    $690,000
    Show details
    Cap Rate Potential
    Location Intelligence

    Current Use by Public Records

    • Red Roof Inn Arlington - Entertainment District / Hotel & Motel

    Property Details for 820 Watson Rd

    Year built
    1972
    Lot size
    2.41 lot acres
    Property type
    Motels
    APN
    48502-102A
    APU
    48502102A

    Sales History

    Date Price Buyer Seller Deed Type Mortgage
    Mar 1, 2022 — Peacock Lodging Corporation — Deed · related $2M · United States Small Business Admin
    Feb 18, 2022 — Ramanbhai C Jivan — Deed · related $1.3M · Plainscapital Bank
    Apr 6, 2017 — Peacock Lodging Corp — Deed · related $1.3M · Plainscapital Bk
    — — Peacock Lodging Corp — Deed Of Trust · related $1.3M · Plainscapital Bk

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

      Method
      Estimation
      ML approach
      $570,000

    • Comparable approach

      Method
      Estimation
      AI Estimate
      $812,000
      Market price range: $340k - $1.17M

    • Alternative Use

      Use
      Estimation
      HOTEL/MOTEL
      $725,000
      Current use

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

    Location Insight

    • Map
    • Local Demand
    City
    Arlington
    County
    Tarrant
    State
    Texas
    Longitude
    -97.0615
    Latitude
    32.7555
    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
    $100,840
    $419,016
    $3,656,984
    $4,076,000
    -
    $419,016
    $3,656,984
    $4,076,000

    Comparable in this City

    • Value Estimation
      $860,000
      44,440 SF

      2001 Copeland Rd

      HOTEL/MOTEL
      2001 Copeland Rd, Arlington, TX 76011-5135
      View Details
    • Value Estimation
      $640,000
      32,056 SF

      2626 Randol Ml Rd

      MOTEL
      2626 Randol Ml Rd, Arlington, TX 76011-6720
      View Details
    • Value Estimation
      $800,000
      22,744 SF

      314 Collins St

      MOTEL
      314 Collins St, Arlington, TX 76011-7320
      View Details
    • Value Estimation by Request
      12,518 SF

      505 Division St

      MOTEL
      505 Division St, Arlington, TX 76011-7211
      View Details
    • Value Estimation by Request
      10,074 SF

      511 Division St

      MOTEL
      511 Division St, Arlington, TX 76011-7211
      View Details
    • Value Estimation
      $600,000
      35,970 SF

      3501 Division St

      MOTEL
      3501 Division St, Arlington, TX 76011-6829
      View Details

    Similar Nearby for Sale

    • Contact for pricing
      11,082 SF

      Retail Space Near AT&T Stadium

      Retail space near AT&T Stadium and Texas Live!
      1110 N Collins St, Arlington, TX 76011
      View Details
    • Contact for pricing

      Land For Sale

      Land available for sale.
      2601 Galleria Dr, Arlington, TX 76011
      View Details
    • Contact for pricing
      Pending

      Arlington Commercial Land Opportunity

      Vacant lot near Downtown Arlington, ideal for various businesses.
      508 Indiana St, Arlington, TX 76011
      View Details
    • Contact for pricing

      Land For Sale

      Land available for sale in Arlington, Texas.
      SH-360 & 6 Flags Dr, Arlington, TX 76011
      View Details
    • Contact for pricing

      Updated Condo Near Cowboys Stadium

      Updated condo 1.8 miles from Cowboys Stadium, Airbnb eligible.
      2117 Park Willow Ln, Arlington, TX 76011
      View Details
    • Contact for pricing

      Arlington Land Near Entertainment

      Two lots totaling 1.51 acres near Cowboys Stadium.
      210-222 E Randol Mill Rd, Arlington, TX 76011
      View Details

    Similar Nearby for Lease

    • Contact for pricing

      Arlington Warehouse Space Available

      Warehouse space available for rent in Arlington, Texas.
      313 N Great Southwest Pkwy Southwest Pky, Arlington, TX 76011
      View Details
    • Contact for pricing
      5,000 SF

      Arlington Retail/Office Space Available

      5000 sqft space suitable for retail or office use.
      3430 Dalworth St, Arlington, TX 76011
      View Details
    • Contact for pricing
      38,620 SF

      Arlington Warehouse with Office Space

      26,520 SF warehouse with 1,100 SF office space available.
      3600-3602 E Randol Mill Rd, Arlington, TX 76011
      View Details
    • Contact for pricing
      6,392 SF

      Arlington Industrial Space Available

      Industrial property with 6,392 square feet available for rent.
      3211-3227 Avenue E, Arlington, TX 76011
      View Details
    • Contact for pricing
      2,900 SF

      Arlington Flex/Industrial Space Available

      Flex/industrial space available for lease in Arlington, Texas.
      2805-2825 Galleria Dr, Arlington, TX 76011
      View Details
    • Contact for pricing
      801 SF

      Mixed-Use Building in Urban Union

      Retail, restaurant, and office spaces available in downtown Arlington.
      400 E Front St, Arlington, TX 76011
      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.
    820 Watson Rd
    Arlington, TX 76011-5325
    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

    Thank You for Inquiry
    820 Watson Rd, Arlington, TX, 76011
    letter with green check mark
    Check your email
    We sent you the
    agent's contact details. yellow underline
    Can't find it?
    Please check your junk/spam folder.
    Google sign-in failed. Please try again or use another login method.
    Sign Up Successful!
    You now have access to more from Realmo!