Add Listing
    For Sale
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    Land Near Lake Worth Title is generated by Realmo AI

    2924 Hiawatha Trail, Lake Worth, TX 76135

    View on Map
    Claim this Listing
    Pending
    $100,000

    LAND - Lake Worth, TX

    Lot size:
    0.20 Acres
    Added:
    May 22, 2026
    Days on Market:
    13
    Last Refresh:
    Jun 3 at 5:06 pm

    Property Features for 2924 Hiawatha Trail

    General Information

    Property type
    Land
    Property subtype
    Other
    Standard status
    Pending
    APN
    1417711
    Lot size
    0.20 Acres

    Taxes and HOA fees

    Tax Description
    INDIAN OAKS SUBDIVISION Block 4 Lot 13

    Utilities

    Sewer type
    Public Sewer
    Water source
    Public

    We can help!

    Listing Contact
    Bailey Brewer
    Bailey Brewer

    Listing agent Bailey Brewer License #0464728

    Listing office Brewer Capital Inc Euless, TX

    Listing date May 22, 2026

    MLS# 21253196 Listing URL

    Copyright © 2026 North Texas Real Estate Information Systems, Inc. All rights reserved. All information provided by the listing agent/broker is deemed reliable but is not guaranteed and should be independently verified.

    HighLights

    • Lot ready for new home construction.
    • Located next to Lake Worth.
    • Convenient access to shopping, restaurants, and businesses in Lake Worth.
    • Peaceful neighborhood setting.
    • Only 20 minutes from Fort Worth.
    • Mature trees provide shade.

    Overview

    This 0.2007-acre lot is located next to Lake Worth. The property is situated in a neighborhood close to shopping, restaurants, and businesses in Lake Worth, and is approximately 20 minutes from Fort Worth. The neighborhood features mature trees. This property, identified as Lot 13, offers an opportunity to build a new home in a growing community.
    Property Profile Location Intelligence

    Current Use by Public Records

    Residential land & home ...

    Suggested Use

    Real Estate Agency Law Firm Restaurant Spa & Massage Center Dental Office Accounting Firm Daycare Center Skin Care Clinic Auto Repair Shop Pharmacy

    Zoning and permitted uses should be independently verified with local authorities.

    Location Insight

    • Map
    • Local Demand
    City
    Lake Worth
    County
    Tarrant
    State
    Texas
    Longitude
    -97.45085
    Latitude
    32.799909

    Nearby Similar for Sale

    • $750,000

      Two-Story Office Cottage

      A two-story office layout with ample parking, road frontage signage, and expansion potential on nearly an acre.
      6712 Azle Avenue, Lake Worth, TX 76135
      View Details
    • $450,000

      Corner Lot Office Building with Parking

      Former school and church facility offering multiple office rooms, client parking, and flexible space for professional uses.
      6804 Telephone Road, Lake Worth, TX 76135
      View Details
    • $375,000

      High-Traffic Office Conversion Opportunity

      Residential-zoned site with an existing office-sized structure, parking and customer access, and visibility along Hwy 199.
      7024 Edgemere Place, Lake Worth, TX 76135
      View Details
    • $470,000

      Updated Office Building with Event Space

      Recently updated office suite with five offices, kitchen, and conference room plus a separate event space.
      3109 Roberts Cut Off Road, Lake Worth, TX 76114
      View Details
    • $375,000

      High-Visibility Commercial Land

      Nearly one acre of build-ready commercial land with highway visibility and dual access points for flexible development.
      7019 Edgemere Place, Lake Worth, TX 76135
      View Details
    • $150,000

      Corner Lot Development Land

      High-visibility corner parcel in Lake Worth with utilities and streets in place for flexible residential or commercial development.
      4236 Karen Lane, Lake Worth, TX 76135
      View Details
    • $395,000

      Commercial Land with Major Highway Frontage

      Zoned commercial with strong visibility and access along State Highway 199, with flexible development potential on 1.25 acres.
      7100 Lake Worth Boulevard, Lake Worth, TX 76135
      View Details
    • $324,900

      Lake Worth Land For Sale

      Prime commercial land in Lake Worth with high visibility.
      7037 Greenbriar Crescent Street, Lake Worth, TX 76135
      View Details
    • $165,000

      Lake Worth Land Opportunity

      Prime lot in Lake Worth near park and marina.
      7533 Foster Drive, Lake Worth, TX 76135
      View Details
    • $298,000

      Duplex with Spacious Back Unit

      Two separate residences with 2-bed front and larger 3-bed back layout, offering flexible income potential.
      3304 Huron Trail, Lake Worth, TX 76135
      View Details
    • $795,000

      Lake Worth Commercial Opportunity

      Two-story commercial building with expansion potential in Lake Worth.
      6712 Azle Avenue, Lake Worth, TX 76135
      View Details
    • $324,900

      Lake Worth Corner Lot

      High-visibility corner lot in Lake Worth, Texas.
      7037 Greenbriar Crescent Street, Lake Worth, TX 76135
      View Details

    FAQs

    What type of property is this?
    Land - Residential lot near Lake Worth, perfect for building a home.
    Where is this land located?
    The property is located at 2924 Hiawatha Trail Lake Worth, TX.
    What is the asking price?
    The asking price for this property is $100,000.
    What are key features of this property?
    This property features: Lot ready for new home construction.; Located next to Lake Worth.; Convenient access to shopping, restaurants, and businesses in Lake Worth.
    (817) 354-0003
    We can help!
    Listing Contact
    Bailey Brewer
    Bailey Brewer
    Real Estate License ID: 0464728
    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.
    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

    Thank You for Inquiry
    2924 Hiawatha Trail, Lake Worth, TX 76135
    letter with green check mark
    Check your email
    We sent you the
    agent's contact details. yellow underline
    Can't find it?
    Please check your junk/spam folder.
    Google sign-in failed. Please try again or use another login method.
    Sign Up Successful!
    You now have access to more from Realmo!