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

    925 Willacy Cir Cedar Hill, TX 75104

    • Office Properties & Spaces
    • 1,925 SF
    • 0.69 lot acres
    For Sale
    View listing
    Value Estimations
    Cap Rate Potential
    Location Intelligence
    Property ID
    US82-0698897
    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

    • Office Properties & Spaces

    Property Details for 925 Willacy Cir

    Year built
    1983
    Construction
    STEEL FRAME
    Lot size
    0.69 lot acres
    Property size
    1,925 SF
    Zone code
    Z31
    Property type
    Office Properties & Spaces
    APN
    16036500030270000
    APU
    16036500030270000

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

    • CAP approach

    • Comparable approach

    • Alternative Use

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

    Location Insight

    • Map
    • Local Demand
    City
    Cedar Hill
    County
    Dallas
    State
    Texas
    Longitude
    -96.9267
    Latitude
    32.6062
    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
    $3,126
    $37,500
    $97,000
    $134,500
    -
    $37,500
    $97,000
    $134,500

    Comparable in this City

    • Value Estimation by Request
      2.38 Acres

      Sec Of Fm 1382 & Struass Rd

      Individual retail properties • 2.38 Acres
      0 Sec Of Fm 1382 & Struass Rd, Cedar Hill, TX 75104
      View Details
    • Value Estimation by Request
      1,300 SF

      402 Belt Line Rd

      OFFICE (GENERAL) • 1,300 SF
      402 Belt Line Rd, Cedar Hill, TX 75104-2005
      View Details
    • Value Estimation by Request
      2,048 SF

      615 Belt Line Rd

      OFFICE (GENERAL) • 2,048 SF
      615 Belt Line Rd, Cedar Hill, TX 75104
      View Details
    • Value Estimation
      $535,000
      2,275 SF

      350 Hwy 67

      OFFICE (GENERAL) • 2,275 SF
      350 Hwy 67, Cedar Hill, TX 75104-2705
      View Details
    • Value Estimation by Request
      416 SF

      1501 Hwy 67

      OFFICE (GENERAL) • 416 SF
      1501 Hwy 67, Cedar Hill, TX 75104-4021
      View Details
    • Value Estimation by Request
      714 SF

      227 Texas St

      OFFICE BUILDING • 714 SF
      227 Texas St, Cedar Hill, TX 75104-2613
      View Details

    Similar Nearby for Sale

    • $699,900
      2.28 Acres

      Versatile Office Building on Acreage

      Well-maintained office building on 2.275 acres with high visibility.
      1400 Kari Ann Dr, Cedar Hill, TX 75104
      View Details
    • Contact for pricing
      2.38 Acres

      Preston Trail Center: Prime Commercial Lot

      2.378-acre vacant lot, ideal for various uses.
      0 Sec Of Fm 1382 & Struass Rd, Cedar Hill, TX 75104
      View Details
    • $400,000

      Office-Warehouse Space Near Highway 67

      3,500 SF office-warehouse ideal for various business uses.
      609 E Pleasant Run Rd, Cedar Hill, TX 75104
      View Details
    • New
      $215,000
      1,290 SF

      Cedar Hill Office Opportunity

      Two buildings totaling 1,290 SF on one lot.
      227 Texas St, Cedar Hill, TX 75104
      View Details
    • Contact for pricing

      Cedar Hill Land Opportunity

      Land available in Cedar Hill, Texas.
      5 Uptown Blvd, Cedar Hill, TX 75104
      View Details
    • $6,184,823

      Prime Land on US 67

      11.8 acres in Cedar Hill, ideal for retail development.
      1101 N J Elmer Weaver Fwy, Cedar Hill, TX 75104
      View Details

    Similar Nearby for Lease

    • $1,500 /Mo
      31,555 SF

      Retail/Office Space in Cedar Hill

      Storefront in strip center with good traffic and street signage.
      320 S Clark Rd, Cedar Hill, TX 75104
      View Details
    • $20 SF/Yr
      1,338 SF

      Commercial Property in Cedar Hill

      Commercial property in a high-traffic area of Cedar Hill, TX.
      216 Texas St, Cedar Hill, TX 75104
      View Details
    • $1,200 /Mo
      392 SF

      Cedar Hill Office Space Available

      Office space for lease with ample parking and signage.
      875 Straus Rd, Cedar Hill, TX 75104
      View Details
    • $3,800 /Mo
      20,473 SF

      Cedar Hill Office For Lease

      Prime office location with highway frontage and high visibility.
      311 Highway 67 S, Cedar Hill, TX 75104
      View Details
    • $2,500 /Mo
      13,852 SF

      Cedar Hill Commercial Lease Opportunity

      High-visibility space ideal for retail, office, or service-based businesses.
      216 W Belt Line Rd, Cedar Hill, TX 75104
      View Details
    • $3,400 /Mo
      1,600 SF

      Office Space on Belt Line

      Office space for rent with prime frontage and ample parking.
      316 W Belt Line Rd, Cedar Hill, TX 75104
      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.
    925 Willacy Cir
    Cedar Hill, TX 75104
    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.