Add Listing
    For Sale
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    Turn Key Restaurant Building Title is generated by Realmo AI

    1617 NW 25TH ST, Fort Worth, TX

    View on Map
    Claim this Listing
    For Sale
    Contact for pricing

    Second generation restaurant building with FF&E included.

    Type:RETAIL
    Property size:
    3,390 SF
    Lot size:
    0.10 Acres
    Price / SF:
    $258/SF
    Added:
    Mar 21, 2025
    Days on Market:
    445
    Last Refresh:
    May 20 at 8:12 pm

    Property Features for 1617 NW 25TH ST

    General Information

    Standard status
    Active
    Size
    3,390 SF
    Lot size
    0.10 Acres
    Property subtype
    RETAIL

    We can help!

    Listing Contact
    Mimi Tran
    Mimi Tran

    Listing agent Mimi Tran License ##0626198

    Listing office Klasé Commercial Group

    Listing date Mar 21, 2025

    Source Moodyscre

    Displayed information is deemed reliable but is not guaranteed and should be independently verified.

    All listing content including descriptions, pricing, images are the copyrighted material of Klasé Commercial Group

    HighLights

    • Turn Key 2nd Generation Restaurant Building
    • FF&E Included
    • Established Business (50 Years)
    • Ready for New Owner/Operator
    • Restaurant Opportunity
    • Contact Broker for Tour

    Overview

    This is a turn-key, second-generation restaurant building with existing furniture, fixtures, and equipment (FF&E) included. The current owner has been in business for 50 years and is retiring. The property is suitable for restaurants, retail properties, and turn-key restaurant businesses. The building has a size of 3390 square feet.

    Local Financial Insights For Specialty Retail

    Simulate Cap Rate and NOI

    NOI Build-Up
    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.

    Component $ $/SF
    Gross rent $81.8k $24.12
    − Vacancy −$3.9k −$1.16
    EGI $77.8k $22.96
    − OpEx −$19.5k −$5.74
    NOI $58.4k $17.22
    3,390 SF · lease $24.12/SF/yr · vacancy 4.80% · expense 25.00%

    Alternative Uses

    Best Use
    Specialty Retail
    $834.0K
    $729.8K – $973.0K (±1% cap)
    NOI $58,381 @ 7.0% cap · market cap 6.67%
    Second Best
    Retail
    $778.4K
    $681.1K – $908.2K (±1% cap)
    NOI $54,489 @ 7.0% cap · market cap 6.23%
    Theoretical Best
    Office A
    $1.23M
    $1.08M – $1.44M (±1% cap)
    NOI $86,201 @ 7.0% cap · market cap 9.85%
    Zoning and permitted uses should be independently verified with local authorities.
    Property Profile Location Intelligence

    Current Use by Public Records

    El Original Hernandez ... Restaurant

    Suggested Use

    Real Estate Agency Law Firm Restaurant Spa & Massage Center Dental Office Hair Salon Nail Salon Building Supply Gym & Fitness Center Auto Repair Shop

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

    Similar Places Nearby

    • Taco Pariso Santa Fe — 2164 Jacksboro Hwy, Fort Worth, TX 76114

    Location Insight

    • Map
    • Local Demand
    City
    Fort Worth
    County
    Tarrant
    State
    Texas
    Longitude
    -97.3679
    Latitude
    32.7898

    Nearby Similar for Sale

    • $1,200,000
      6,280 SF

      Flex Property with Office and Warehouse

      Updated front-office space and a warehouse back end offer flexible options for owner-users and investors.
      2025 E Rosedale Street, Fort Worth, TX 76104
      View Details
    • $1,650,000

      Automotive Service and Yard Property

      Multi-building automotive and warehouse setup on fully fenced acreage with extensive highway frontage for outdoor storage and operations.
      10901 Jacksboro Highway, Fort Worth, TX 76135
      View Details
    • $775,000

      Flex Warehouse with Level Doors

      A versatile 2011-built flex warehouse with offices, HVAC, and multiple 10-foot level doors for flexible operations and visibility.
      6450 Appian Way, Fort Worth, TX 76135
      View Details
    • $2,200,000

      Office-Warehouse Facility with Secure Yard

      Turnkey office and heated/cooled warehouse on fully secured acreage with multiple overhead doors and on-site restrooms.
      8400 Calmont Avenue, Fort Worth, TX 76116
      View Details
    • $405,000
      4,612 SF

      Modern Office Condo Suite

      Turnkey second-generation office condo with private offices, conference room, and energy-efficient finishes.
      3121 Bailey Drive, Fort Worth, TX 76177
      View Details
    • $660,000
      3,232 SF

      New Construction Duplex Income Property

      Two fully detached units each with three bedrooms, two-and-a-half baths, and a two-car garage.
      3109 Karen Street, Fort Worth, TX 76116
      View Details
    • $2,195,000
      6,350 SF

      Boutique Five-Unit Townhome-Style Property

      Newly built five-unit multifamily with individual entries, attached garages, and upper-level outdoor space for a townhome feel.
      1120 Galveston Avenue, Fort Worth, TX 76104
      View Details
    • $1,300,000

      Turnkey Entertainment and Fitness Building

      Two operating businesses under one roof, including a fully equipped bar and rear gym with private office space.
      3717 Mccart Avenue, Fort Worth, TX 76110
      View Details
    • $500,000

      Move-In Ready Office and Assembly Facility

      Well-maintained building with flexible interior rooms, kitchen, and on-site parking for a range of owner-user and investor uses.
      3819 Mccart Avenue, Fort Worth, TX 76110
      View Details
    • $749,900

      Multi-Suite Office Building

      Double-lot office building with eight suites and newer roof, currently operating with a law office plus month-to-month subleases.
      2905 Lackland Road, Fort Worth, TX 76116
      View Details
    • $575,000

      Industrial Office Warehouse Condominium Unit

      End-unit condo with office space, warehouse area, overhead door access, and dedicated parking for flexible business use.
      13053 Harmon Road, Fort Worth, TX 76177
      View Details
    • $960,000
      6,030 SF

      Turn-Key Duplex Investment Portfolio

      Three well-maintained duplexes totaling six units with private fenced backyards and full occupancy.
      3600 Hulen Park Circle, Fort Worth, TX 76123
      View Details

    FAQs

    What type of property is this?
    Restaurant - Second generation restaurant building with FF&E included.
    Where is this restaurant located?
    The property is located at 1617 NW 25TH ST Fort Worth, TX.
    What is the asking price?
    The asking price for this property is $875,000.
    What are key features of this property?
    This property features: Turn Key 2nd Generation Restaurant Building; FF&E Included; Established Business (50 Years)
    (817) 682-7501 Call to check price and availability
    We can help!
    Contact for Pricing
    Please call us for current price
    and status of this listing Mimi Tran
    Mimi Tran
    Real Estate License ID: #0626198
    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
    1617 NW 25TH ST, FORT WORTH, TX
    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!