New search
Property profile & analytics
OFF-MARKET
Estimated value
$525,000
Assisted living facilities
8820 Town Park Dr 180, Houston, TX 77036-2604
Entity Owned
4-yr Hold
Absentee Owner
~
Est. High Equity
Property ID
US82-2724442
Property profile
Verified
Property type
Assisted living facilities
Use group
HOMES (RETIRED, NURSING)
Year built
1976
Construction
BRICK
Total area
45,889 SF
Lot
2.78 ac (121,097 SF)
APN
1052580000002
UPID
US82-2724442
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
Current use
Occupant on record · Public records
-
Westchase Health and Rehabilitation Center Nursing Home Rehabilitation Center
-
Gloria Saldanha Physician
-
The Lev at Town Park Nursing Home
Value estimations
Realmo proprietary · 4 methods
AI Approach
AI
$600k
CAP Approach
CAP
by Request
Comparable Approach
Comparable
$452k
Blend (final)
Blend
$525k
Owner & transaction history
Smv Houston Southwest LLC · 4 yrs held
Smv Houston Southwest LLC
since 2022
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 Houston submarket · NOI estimate · Typical band, median & reading
Implied cap rate, NOI & submarket benchmark
Cap vs Houston 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
$600,000
CAP Approach
CAP Return
Estimation
6%
by Request
6.5%
by Request
7%
by Request
Alternative Use
Use
Estimation
HOMES (RETIRED, HANDICAP, REST, CONVALESCENT, NURSING)
$765,000
Current use
Blend value · Realmo final
$525k
Range $473k – $578k · ±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
$11 / 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 2022Property tax & assessments
Tax year 2022
Tax billed
$40,449
Tax year 2022
Assessed value
$3,618,370
Assessed 2024
Previous assessed
$3,527,983
+2.6% YoY
Effective rate
1.12%
On assessed value
Assessed land
$847,672
Assessed improvement
$2,770,698
Land market value
$847,672
Improvement market value
$2,770,698
Total market value
$3,618,370
Applied tax rate
8.0000
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
Assisted living facilities
Use group
HOMES (RETIRED, NURSING)
Status
Off-Market
Year built
1976
Construction
BRICK
Heating
FORCED AIR
Cooling
CENTRAL
Buildings
1
Stories
1
Total area
45,889 SF
Lot
2.78 ac (121,097 SF)
APN
1052580000002
UPID
US82-2724442
Jurisdiction
HARRIS
Zoning & alternative use
Zoning · permitted uses
Permitted & conditional uses
Allowed uses · Special-permit conditions · Prohibited uses
Permitted & conditional uses
Allowed · special-permit conditions · prohibited
Alternative use value scenarios
Repositioning upside vs current use
HOMES (RETIRED, HANDICAP, REST, CONVALESCENT, NURSING) Current
Est. value
$765,000
HOMES (RETIRED, HANDICAP, REST, CONVALESCENT, NURSING) Current
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
1976
Construction
BRICK
Heating
FORCED AIR
Cooling
Yes
Stories
1
Buildings
1
Lot
2.78 ac
Current owner
From public records · entity-resolved
Smv Houston Southwest LLC
Entity
Mailing address
45 BROADWAY FL #25, NEW YORK, NY 10006-3777
Mailing matches property
Different — outreach signal
Owner-occupied
No
Ownership since
2022
Owner contacts — direct phone, email, and related entities
Decision-maker phone · Verified email · Related entities & filings
Owner contacts
Email · phone · related entities
Sales History
13 recorded events · public records
Date
Price
Buyer
Seller
Deed Type
Mortgage
Jan 28, 2022
—
Smv Houston Southwest LLC
Smv Houston Southwest LLC
Correction Deed
related
$316,940,000 · Capital Funding
Sep 12, 2019
—
Ld Interests INC
—
Deed
related
$5,789 · American First Nat'l Bk
Jan 16, 2019
—
Smv Houston Southwest LLC
—
Grant Deed
related
$335,000,000 · Column Fin'l INC
Oct 18, 2016
—
Smv Houston Southwest LLC
—
Deed
related
$710,000,000 · Deutsche Bk Ag/ny Branch
Apr 14, 2011
—
Smv Houston Southwest LP
—
Deed Of Trust
related
$735,000,000 · Us Bank NA #2006-tfl2 (ce)
Feb 9, 2007
—
Smv Houston Southwest
—
Deed Of Trust
related
$120,000,000 · Column Financial INC
Jan 22, 2007
—
Smv Houston Southwest
—
Deed Of Trust
related
$800,000,000 · Column Financial INC
Jan 20, 2005
—
Smv Houston Southwest
Mariner Health Care Of Nashville
Deed Of Trust
$820,000,000 · Column Financial INC
—
—
Smv Houston Southwest LLC
—
Deed Of Trust
related
$700,000,000 · German Am Cap
—
—
Ld Interests INC
—
Loan Modification
related
$5,789 · American First Nat'l Bk
—
—
Mariner Health Care Nashville
—
Deed Of Trust
related
—
—
—
Smv Houston Southwest LLC
—
Deed Of Trust
related
$710,000,000 · Deutsche Bk Ag/ny Branch
—
—
Mariner Health Care Of Nashvil
—
Deed Of Trust
related
—
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 8820 Town Park Dr, Unit 180?
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.
