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

    8450 Willow Pl N Dr, Unit 178 Houston, TX 77070-5652

    • Garden apartment buildings
    • 10,326 SF
    • 6.05 lot acres
    OFF-MARKET
    Value Estimations
    $230,000
    Show details
    Cap Rate Potential
    Location Intelligence
    Property ID
    US82-3440039
    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

    • Ideal ProSolutions Dental / Health Insurance Agency / Dental Insurance Agency

    Property Details for 8450 Willow Pl N Dr

    Year built
    1983
    Construction
    BRICK
    Lot size
    6.05 lot acres
    Property size
    10,326 SF
    Property type
    Garden apartment buildings
    APN
    1149930000006
    APU
    1149930000006

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

      Method
      Estimation
      ML approach
      $230,000

    • Alternative Use

      Use
      Estimation
      RETAIL STORES
      $380,000

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

    Location Insight

    • Map
    • Local Demand
    City
    Houston
    County
    Harris
    State
    Texas
    Longitude
    -95.5588
    Latitude
    29.962
    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
    $256,674
    $1,582,092
    $15,833,349
    $17,415,441
    -
    $1,582,092
    $15,833,349
    $17,415,441

    Comparable in this City

    • Value Estimation
      $750,000
      26,664 SF

      15727 Cutten Rd, Unit 324

      GARDEN APT, COURT APT (5+ UNITS) • 26,664 SF
      15727 Cutten Rd, Houston, TX 77070-3894
      View Details
    • Value Estimation
      $920,000
      18,545 SF

      9844 Cypresswood Dr, Unit 270

      GARDEN APT, COURT APT (5+ UNITS) • 18,545 SF
      9844 Cypresswood Dr, Houston, TX 77070-3864
      View Details
    • Value Estimation
      $860,000
      41,408 SF

      9889 Cypresswood Dr, Unit 324

      GARDEN APT, COURT APT (5+ UNITS) • 41,408 SF
      9889 Cypresswood Dr, Houston, TX 77070-3820
      View Details
    • Value Estimation
      $640,000
      4,564 SF

      10803 Greencreek Dr, Unit 136

      GARDEN APT, COURT APT (5+ UNITS) • 4,564 SF
      10803 Greencreek Dr, Houston, TX 77070-5356
      View Details
    • Value Estimation
      $795,000
      16,356 SF

      10770 Barely Ln, Unit 272

      GARDEN APT, COURT APT (5+ UNITS) • 16,356 SF
      10770 Barely Ln, Houston, TX 77070-5946
      View Details
    • Value Estimation
      $825,000
      15,551 SF

      15500 Cutten Rd, Unit 362

      GARDEN APT, COURT APT (5+ UNITS) • 15,551 SF
      15500 Cutten Rd, Houston, TX 77070-4054
      View Details

    Similar Nearby for Sale

    • $174,000

      Charming Townhome Community End Unit

      Remodeled end unit townhome with pool and private patio.
      14020 Schroeder Rd, Houston, TX 77070
      View Details
    • $200,000

      Willowbrook Condo with Lush Greenspace

      Well-maintained 2-bedroom condo with community amenities and convenient location.
      13600 Breton Ridge St, Houston, TX 77070
      View Details
    • $1,400,000

      Turnkey Houston Quad-Plex Investment

      Fully furnished, operating short-term rental quad-plex with proven revenue.
      10317 Lake Rd, Houston, TX 77070
      View Details
    • $339,000

      Versatile Duplex in Cypress Area

      Duplex with income potential in a sought-after Cypress location.
      10047 Emerald Creek Dr, Houston, TX 77070
      View Details
    • $310,000

      Renovated Townhome with Ensuite Baths

      Updated 3-bedroom, 3.5-bathroom townhome with flexible living spaces.
      1 Versante Ct, Houston, TX 77070
      View Details
    • $3,767,940
      3.46 Acres

      Houston Commercial Land - Grant Rd

      3.46 Acres, Prime Commercial Location
      9422 Grant Rd, Houston, TX 77070
      View Details

    Similar Nearby for Lease

    • $18 SF/Yr
      156,000 SF

      Executive Office Suites, TX-249

      Class A Office Space for Lease
      19350 Tx-249, Houston, TX 77070
      View Details
    • $18 SF/Yr
      12,000 SF

      Lake Road Office Suites

      Prime Office Space, Multiple Sizes Available
      10320 Lake Rd, Houston, TX 77070
      View Details
    • Contact for pricing
      24,800 SF

      Houston Office/Retail Space for Lease

      24,800 SF Multi-Tenant Office Building
      13311 Hargrave Rd, Houston, TX 77070
      View Details
    • Contact for pricing
      102,758 SF

      Houston Retail Space Available

      Prime Houston retail, multiple spaces.
      22506 Tomball Pkwy, Houston, TX 77070
      View Details
    • $7 SF/Yr
      130,395 SF

      Houston Office Space For Rent

      Office building with 130395 square feet available for lease.
      11403 Compaq Center West Dr, Houston, TX 77070
      View Details
    • Contact for pricing
      1,421 SF

      Office Space with Multiple Offices

      Office space featuring reception, conference room, and multiple offices.
      19500 State Highway 249, Houston, TX 77070
      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.
    8450 Willow Pl N Dr, Unit 178
    Houston, TX 77070-5652
    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.
    Create New Password
    • At least 8 characters
    • Contains both letters and numbers
    • Contains uppercase and lowercase letters
    • At most 32 characters
    • Password required
    • Password reset link has expired. Please request a new one.