Flex Space with Grade-Level
For Sale
$2,223,100
11436 BUS 287 Highway N, Fort Worth, TX 76179
CommercialSale, Fort Worth, TX
Property Size10,340 SF
Lot Size1.18 Acres
Price / SF$215
Days on Market49
Property Features for 11436 BUS 287 Highway N
General Information
Property type
Commercial Sale
Property subtype
Other
Property condition
Under Construction
Parking features
Parking Lot
Subdivision
Peden Crossing
Directions
Gps. If the address not work try using the following 2701 Peden Rd Fort Worth Tx 76179. The property is located west of the hicks airfield, and fronts BUS 287. If looking at a map the subject property is south of Peden Rd intersection and North of Bonds Ranch Rd W.
Standard status
Active
APN
41634195
Lot size
1.18 Acres
Utilities
Sewer type
Aerobic Septic
Water source
Well
Building Details
Year built
2026
Floors in Building
1
Number of units
1
Flooring type
Concrete
Building materials
MetalSiding
Roof type
Metal
Listing Agency:
Chase Realty DFW
(817) 237-7653
Listed By:
Zach Napier · License #0737406
(817) 614-6833
Added: Aug 10
Changed: Aug 19
Last Checked: Sep 27 at 12:06AM
MLS# 21355257
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.
Investment Insights
Based on property information with market context.
This under-construction flex property is planned as a single-story building delivered in shell condition, with utilities in place and a concrete floor. The design includes 20-foot plate heights, two 12-foot by 14-foot grade-level roll-up doors, multiple storefront entrances, and on-site parking. The layout can support future subdivision into multiple suites, while the unfinished interior allows the occupant to determine the final configuration.
The 1.18-acre site provides approximately 232 feet of frontage along Business 287. Access is available to Interstate 35W, US Highway 287, Highway 820, and FM 156. The property is outside city limits and uses a well and aerobic septic system. Metal siding and a metal roof are specified, with construction scheduled for 2026.
The 1.18-acre site provides approximately 232 feet of frontage along Business 287. Access is available to Interstate 35W, US Highway 287, Highway 820, and FM 156. The property is outside city limits and uses a well and aerobic septic system. Metal siding and a metal roof are specified, with construction scheduled for 2026.
Key Highlights
- 10,340‑square‑foot single‑story flex building on 1.18 acres
- Approximately 232 feet of frontage along Business 287
- Two 12‑foot by 14‑foot grade‑level roll‑up doors
Financial Insights
Estimated NOI and Cap Rate
NOI = area × lease_rate × (100 − vacancy) / 100 × (1 − expense_ratio). Net Operating Income — what the owner takes home each year before mortgage payments and income tax. Effective rent (asking rent minus vacancy losses) minus operating costs (taxes, insurance, maintenance, management).
NOI / Yr
$84,402
Cap rate = NOI / list price × 100. Capitalization rate — annual return on a fully cash purchase, before financing. NOI divided by price. Higher means more income per dollar invested, but usually also more risk or older condition. 5–8% is typical for stabilized commercial property; double digits often signal distressed deals.
Cap Rate
3.80%
Suggested Prices Based on Cap Rates
Cap rates vary significantly by property type, market, and asset quality.
Typical U.S. stable-market ranges:
Multifamily — 4.5% to 6.5% (Class A in primary markets often sub-5%; Class C in secondary markets 6%+)
Industrial / Logistics — 5.0% to 7.0% (compressed heavily in recent years due to e-commerce demand)
Office — 6.5% to 9%+ (wide spread post-2020; CBD Class A vs. suburban Class B varies dramatically)
Retail — 5.5% to 8.5% (grocery-anchored on the low end, unanchored strip centers higher)
Hospitality / Hotels — 7.5% to 10%+ (higher due to operational risk)
Self-Storage — 5.5% to 7.5%
Medical Office — 6.0% to 7.5%
Net Lease (single tenant, credit) — 5.0% to 7.0% depending on tenant credit and lease term
Rules of thumb:
Primary markets (NYC, SF, LA, Boston, DC) trade at lower cap rates than secondary/tertiary markets, often by 100–200 bps (bps, aka basis points; 1 bp = 0.01%).
Class A assets trade ~50–150 bps tighter than Class B, and Class B tighter than Class C.
Cap rates move inversely with price — a lower cap rate means a higher price for the same NOI.
Spread to the 10-year Treasury is a common benchmark; historically 200–400 bps over the 10-year.
Cap Rate 5%
$1,688,040
$1.7M
Cap Rate 7%
$1,205,743
$1.2M
Cap Rate 9%
$937,800
$937.8K
Market Conditions
NOI Build-Up for 10,340 SF
Vacancy — income lost from leasable area expected to sit empty during the year, subtracted from gross rent.
EGI (Effective Gross Income) — gross rent minus vacancy losses, the realistic income before paying operating costs.
OpEx (Operating Expenses) — recurring costs to operate the property (property tax, insurance, utilities, maintenance, management); excludes financing and capital improvements.
NOI (Net Operating Income) — income a property generates after operating costs but before financing and taxes.
Gross rent
$142.7K $13.80/SF
− Vacancy
−$12.8K −$1.24/SF
EGI
$129.8K $12.56/SF
− OpEx
−$45.4K −$4.40/SF
NOI
$84.4K $8.16/SF
Area
ZIP 76179
Vacancy
9.00%
Lease Rate
$13.80 /SF/Yr
Expense Ratio
35.00%
Simulate Cap Rate and NOI
Suggested Prices Based on Cap Rates
Cap rates vary significantly by property type, market, and asset quality.
Typical U.S. stable-market ranges:
Multifamily — 4.5% to 6.5% (Class A in primary markets often sub-5%; Class C in secondary markets 6%+)
Industrial / Logistics — 5.0% to 7.0% (compressed heavily in recent years due to e-commerce demand)
Office — 6.5% to 9%+ (wide spread post-2020; CBD Class A vs. suburban Class B varies dramatically)
Retail — 5.5% to 8.5% (grocery-anchored on the low end, unanchored strip centers higher)
Hospitality / Hotels — 7.5% to 10%+ (higher due to operational risk)
Self-Storage — 5.5% to 7.5%
Medical Office — 6.0% to 7.5%
Net Lease (single tenant, credit) — 5.0% to 7.0% depending on tenant credit and lease term
Rules of thumb:
Primary markets (NYC, SF, LA, Boston, DC) trade at lower cap rates than secondary/tertiary markets, often by 100–200 bps (bps, aka basis points; 1 bp = 0.01%).
Class A assets trade ~50–150 bps tighter than Class B, and Class B tighter than Class C.
Cap rates move inversely with price — a lower cap rate means a higher price for the same NOI.
Spread to the 10-year Treasury is a common benchmark; historically 200–400 bps over the 10-year.
Cap Rate 5%
$1,688,040
Cap Rate 7%
$1,205,743
Cap Rate 9%
$937,800
Alternative Uses
Best Use
Warehouse
$12.34M
$10.80M – $14.40M
NOI $863,809 @ 7.0% cap · market cap 38.86%
Second Best
Industrial
$11.12M
$9.73M – $12.97M
NOI $778,186 @ 7.0% cap · market cap 35.00%
Theoretical Best
—
—
same as Best Use
Zoning and permitted uses should be independently verified with authorities.
Property Analytics
Current Use
Lease Details
20 ft
Clear height
2
Drive-in doors
Yes
Highway access
Yes
Paved road access
Yes
Utilities to site
Location Intelligence
Trade Area within ½ mile
80
Businesses Nearby
Well-served
Demand for This Use
Explore this area
Business Placement
Demographics for 76179, TX
68,333
Population
26,227
Households
2.6
Avg Household Size
34
Median Age
31%
College-Educated
92%
High-School Grad
51.9 sq mi
ZIP Area
1,317
Density / Sq Mi
$108,428
Median Household Income
$53,878
Median Earnings
$1,840
Median Rent
$299,300
Median Home Value
Market
Vacancy Rate% for Industrial in South region
Questions? Ask Rey
Realmo’s AI knows this listing — price, zoning, demand, history. Ask anything.
Frequently Asked Questions
What type of property is this?
Flex space - Under-construction flex space outside city limits with utilities in place and a shell layout ready for interior customization.
Where is this flex space located?
The property is located at 11436 BUS 287 Highway N Fort Worth, TX.
What is the asking price?
The asking price for this property is $2,223,100.
What are key features of this property?
This property features: 10,340‑square‑foot single‑story flex building on 1.18 acres; Approximately 232 feet of frontage along Business 287; Two 12‑foot by 14‑foot grade‑level roll‑up doors
