Your AI Navigator in Commercial Real Estate
Sign Up Successful!
You now have access to more from Realmo!
    For Lease
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    AI Search
    Back to Search

    3117 Bailey Dr Fort Worth, TX 76177

    Sponsored
    For Lease
    $28 SF/Yr ($2,693 /Mo)

    Office - Fort Worth, TX

    Type:Office
    Property size:
    1,153 SF
    Lot size:
    0.03 Acres
    Days on Market:
    12
    Last Refresh:
    Jan 20 at 2:06 am

    Property Features for 3117 Bailey Dr

    General Information

    Property type
    Other
    Property subtype
    Office
    Property condition
    New Construction
    Standard status
    Active
    APN
    43008871
    Size
    1,153 SF
    Lot size
    0.03 Acres

    Utilities

    Heating system
    Central, Electric (Heating)
    Cooling system
    Central Air, Electric

    Building Details

    Year built
    2025
    Flooring type
    Carpet, Vinyl
    Building materials
    Brick, Concrete, Frame
    Roof type
    Wood
    Architectural style
    Other

    We can help!

    Listing Contact
    Michelle Rawls
    Michelle Rawls

    Keller Williams Southlake- Dallas DFW (DRO Management II, LLC) (817) 329-8850 [email protected]

    Listing agent Michelle Rawls (817) 329-8850 License #0637763

    Listing date Jan 9, 2026

    MLS# 21044302 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.

    Learn more

    Property Insight Report

    Overview

    New Office Condo For Lease

    Available for lease is a newly constructed 1,153 square foot commercial office condo. The space features three private offices, a break room, and a private restroom. This new space offers a clean, modern layout with high-quality finishes, abundant natural light, and energy-efficient systems. Designed for functionality and comfort, it is suitable for professional or medical users seeking a move-in-ready office in a contemporary setting. The property is located in Fort Worth, Tarrant County, Texas, with a lot size of 0.0265 acres.
    Property Profile Insight Report Location Intelligence

    Current Use by Public Records

    Office space

    Suggested Use

    Law Firm Realty agency Restaurant Spa & Massage Dental Office Hair Salon Nail Salon Clothing Store Food Market Gym & Fitness

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

    Location Insight

    • Map
    • Local Demand
    City
    Fort Worth
    County
    Tarrant
    State
    Texas
    Longitude
    -97.312184
    Latitude
    32.935092

    Nearby Similar for Lease

    • $8,300 /Mo
      16,466 SF

      Versatile Commercial Property in Fort Worth

      Commercial property with offices, warehouse space, and security fencing.
      5685 E Loop 820 S, Fort Worth, TX 76119
      View Details
    • $9,311 /Mo
      15,000 SF

      Fort Worth Warehouse with Mezzanine

      High bay warehouse space with mezzanine and first-floor entrance.
      2900 Frontier Park Cir 100, Fort Worth, TX 76177
      View Details
    • $9,311 /Mo
      15,000 SF

      Fort Worth Warehouse with Mezzanine

      High bay warehouse space with mezzanine and first-floor entrance.
      2900 Frontier Park Cir, Fort Worth, TX 76177
      View Details
    • $3,354 /Mo
      6,181 SF

      Dental Office Ready for Lease

      Dental office with equipment installed, perfect for new or second office.
      427 S Summit Ave, Fort Worth, TX 76104
      View Details
    • $2,300 /Mo
      16,988 SF

      Glenview Drive Professional Office Space

      Versatile office space on a high-traffic corridor, suitable for various uses.
      7294 Glenview Dr, Fort Worth, TX 76180
      View Details
    • $3,800 /Mo
      12,502 SF

      Fort Worth Office Space Available

      Office space for rent in Fort Worth, Texas.
      3328 Avenue B, Fort Worth, TX 76105
      View Details
    • $2,275 /Mo
      2,995 SF

      Renovated Office Building Near Airport

      Historic building with modern finishes near Spinks Airport.
      13008 Oak Grove Rd S, Fort Worth, TX 76028
      View Details
    • $1,500 /Mo
      19,166 SF

      Fort Worth Church For Rent

      Church property featuring chapel, office, kitchen, and nursery room.
      4300 Williams Spring Rd, Fort Worth, TX 76135
      View Details
    • $12 SF/Yr
      22,939 SF

      Renovated Flex Space For Lease

      Office and warehouse space available for lease after complete renovation.
      3325 Phoenix Dr, Fort Worth, TX 76116
      View Details
    • $16 SF/Yr
      6,000 SF

      Fort Worth Office Space Available

      6,000 square foot office space for lease in Fort Worth.
      4059 Bryan Ave, Fort Worth, TX 76110
      View Details
    • $1,000 /Mo
      22,216 SF

      Richland Hills Office Space Available

      Office suites with included utilities, Wi-Fi, and flexible lease terms.
      7235 Glenview Dr, Fort Worth, TX 76180
      View Details
    • $2,900 /Mo
      7,013 SF

      Updated Office Space in Handley

      Freshly updated office space in historic Handley Business District.
      3121 Forest Ave, Fort Worth, TX 76112
      View Details

    FAQs

    What type of property is this?
    Office space - Newly constructed office condo with modern layout and high-quality finishes.
    Where is this office space located?
    The property is located at 3117 Bailey Dr Fort Worth, TX.
    What is the lease rate?
    The lease rate is $28 SF/Yr.
    What are key features of this property?
    This property features: - Newly constructed (2025) 1,153 SF commercial office condo.; - Move-in ready with three private offices, break room, and private restroom.; - Modern layout with high-quality finishes and abundant natural light.
    (817) 329-8850
    Request Owner's contact information
    3117 Bailey Dr Fort Worth, TX 76177
    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.
    3117 Bailey Dr
    Fort Worth, TX 76177
    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
    3117 Bailey Dr Fort Worth, TX 76177
    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

    We can help!
    Listing Contact
    Michelle Rawls
    Michelle Rawls
    Real Estate License ID: 0637763
    (817) 329-8850
    Learn more
    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.