www.crexi.com - The Commercial Real Estate Exchange
Subscribe to Intelligence for full access
Analyze more property details including ownership and financial history. Share advanced property insights with your clients and teams.
Subscribe to Intelligence for full access
Analyze more property details including ownership and financial history. Share advanced property insights with your clients and teams.
29998086
29998087

25691 Smotherman Rd, Frisco, TX 75034

RH
TX TX 0619322
Golden Realty
Listed by Golden Realty
$750,000
97 days on market
Updated 97 days ago

Lotus Shopping Center Unit 160

Details
Property Type Retail
Sub Type Spa, beaty
Square Footage 1,198
Net Rentable (SqFt) 1,198
Units 160
Cap Rate 5.38%
NOI $40,375
Occupancy 100%
Lease Type NNN
Lease Term 10
Lease Expiration 03/31/2033
Remaining Term 6.8
Pro-Forma Cap Rate 6.62%
Pro-Forma NOI $49,656
Price per SqFt $626
Year Built 2022
Year Renovated 2023
Stories 1
Zoning LC
Parking Spaces 5 per 1,000 sq ft
Investment Type Net Lease
Lease Commencement 04/01/2023

Retail | 5.38% CAP | 1,198 SqFt

Investment highlights

Cash Flow investment

10 years NNN lease

Exclusive Spa

Road Front to FM 423

Plenty of Parking

Listing Contacts

RH
TX TX 0619322
Golden Realty
Listed by Golden Realty

Valuation Calculator

Login or Sign up to see Valuation Metrics
Sign up for Crexi to see valuation metrics for this property
$
$
%
Loan Amount
$0.00
Annual Debt Service
$--
$--
Annual Cash Flow
$40,375.00
$3,364.58/mo

Valuation Metrics

0
DSCR
5.38%
Cap Rate
5.38%
ROI

Map

Broker Selected Comps View More Comps

Property History

Intelligence Badge

Similar Properties

View All

Additional Information

Name
Robert Han
License
TX 0619322
Brokerage
Golden Realty
Brokerage Phone
2148883876
Title
Principle
Brokerage Address
7700 Preston Road
*All information is deemed reliable but not guaranteed. Buyer to verify all information.
Is there information that looks off?
For assistance, reach out to our support team at [email protected] or call 888.273.0423 . For press inquiries, contact [email protected]
Equal Housing Opportunity
5510 Lincoln Blvd #400, Los Angeles, CA 90094Commercial Real Estate Exchange, Inc.Crexi Technologies, LLCCXTechnology, LLC
© 2026 Commercial Real Estate Exchange, Inc. All Rights Reserved. DRE #02086591