New search
Property profile & analytics
OFF-MARKET
Estimated value
$1,255,000
Hotels
825 Hwy 138th W, Stockbridge, GA 30281-4261
Entity Owned
15-yr Hold
~
Est. High Equity
Property ID
US22-2332153
Property profile
Verified
Property type
Hotels
Use group
HOTEL/MOTEL
Year built
2016
Construction
WOOD
Total area
63,349 SF
Lot
3.42 ac (149,149 SF)
APN
012-03012002
UPID
US22-2332153
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
$930k
CAP Approach
CAP
by Request
Comparable Approach
Comparable
$1.58M
Blend (final)
Blend
$1.26M
Owner & transaction history
Pride Hospitality LLC · 15 yrs held
Pride Hospitality LLC
since 2011
7 recorded transactions
Zoning & alternative use
Permitted uses
Permitted uses
Allowed · conditional · prohibited
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 Stockbridge submarket · NOI estimate · Typical band, median & reading
Implied cap rate, NOI & submarket benchmark
Cap vs Stockbridge 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
$930,000
CAP Approach
CAP Return
Estimation
6%
by Request
6.5%
by Request
7%
by Request
Blend value · Realmo final
$1.26M
Range $1.13M – $1.38M · ±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
$20 / 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 2024Property tax & assessments
Tax year 2024
Tax billed
$73,779
Tax year 2024
Assessed value
$1,880,000
Assessed 2024
Previous assessed
$1,880,000
+0.0% YoY
Effective rate
3.92%
On assessed value
Assessed land
$239,680
Assessed improvement
$1,640,320
Land market value
$599,200
Improvement market value
$4,100,800
Total market value
$4,700,000
Applied tax rate
3.0000
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
Hotels
Use group
HOTEL/MOTEL
Status
Off-Market
Year built
2016
Construction
WOOD
Heating
FORCED AIR
Cooling
CENTRAL
Units
1
Bathrooms
98
Total area
63,349 SF
Lot
3.42 ac (149,149 SF)
APN
012-03012002
UPID
US22-2332153
Jurisdiction
HENRY
Zoning & alternative use
Zoning · permitted uses
Permitted & conditional uses
Allowed uses · Special-permit conditions · Prohibited uses
Permitted & conditional uses
Allowed · special-permit conditions · prohibited
Building & site characteristics
From public records
Year built
2016
Construction
WOOD
Heating
FORCED AIR
Cooling
Yes
Units
1
Bathrooms
98
Lot
3.42 ac
Current owner
From public records · entity-resolved
Pride Hospitality LLC
Entity
Mailing address
PO BOX 1018, LITHIA SPRINGS, GA 30122-7018
Ownership since
2011
Owner contacts — direct phone, email, and related entities
Decision-maker phone · Verified email · Related entities & filings
Owner contacts
Email · phone · related entities
Sales History
10 recorded events · public records
Date
Price
Buyer
Seller
Deed Type
Mortgage
Jan 27, 2020
—
Pride Hospitality LLC
—
Deed
related
$500,000 · First Nat'l Bk/tn
Mar 23, 2017
—
Pride Hospitality LLC
—
Deed
related
$4,619,433 · First Nat'l Bk/tn
Mar 1, 2017
—
Pride Hospitality LLC
—
Deed
related
$500,000 · First Nat'l Bk/tn
Feb 21, 2017
—
Pride Hospitality LLC
—
Deed
related
$2,848,000 · Private Individual
Sep 12, 2014
—
Pride Hospitality LLC
—
Trustees Deed
related
$7,391,093 · First Nat'l Bk/tn
Mar 7, 2011
—
Pride Hospitality LLC
Kresses,sid M
Quit Claim Deed
related
—
—
—
Pride Hospitality LLC
—
Deed Of Trust
related
$2,848,000 · Private Individual
—
—
Pride Hospitality LLC
—
Deed Of Trust
related
$500,000 · First Nat'l Bk/tn
—
—
Pride Hospitality LLC
—
Deed Of Trust
related
$4,619,433 · First Nat'l Bk/tn
—
—
Pride Hospitality LLC
—
Loan Modification
related
$500,000 · First Nat'l Bk/tn
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 825 Hwy 138th W?
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.
