Office Condo with Flexible Work
New
For Sale
$750,000
13025 Harmon Road 601, Fort Worth, TX 76177
Configured with private offices, meeting rooms, workstation areas, a kitchen, and four bathrooms.
Property Size3,990 SF
Price / SF$187.97
Days on Market4
Property Features for 13025 Harmon Road 601
General Information
Standard status
Active
Size
3,990 SF
Property subtype
Industrial
Taxes and HOA fees
Annual Taxes
$7,119
Building Details
Building Size
3,990 SF
Year Built
2022
Listing Agency:
Christie's Lone Star
Listed By:
Jenni Rudolph · License #0656929
(888) 519-7431
Source:
Nilesrealtygroup
Added: Oct 7
Last Checked: Oct 7 at 2:09PM
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 Christie's Lone Star
Investment Insights
Based on property information with market context.
This 3,990 SF office condominium, built in 2022, combines private offices and conference rooms with open areas for cubicles or workstations. A full kitchen and four bathrooms, including a full bathroom upstairs, are part of the existing layout. Electrical systems have been retrofitted throughout the property.
The existing mix of enclosed rooms and open workspace provides several distinct work areas within one commercial unit. The property is at 13025 Harmon Road in Fort Worth, Texas.
The existing mix of enclosed rooms and open workspace provides several distinct work areas within one commercial unit. The property is at 13025 Harmon Road in Fort Worth, Texas.
Key Highlights
- 3,990 SF office condominium built in 2022
- Offices, conference rooms, and areas for cubicles or workstations
- Full kitchen and four bathrooms, including a full upstairs bathroom
Financial Insights
Estimated NOI and Cap Rate
NOI / Yr
$32,390
Cap Rate
4.32%
Suggested Prices Based on Cap Rates
Cap Rate 5%
$647,800
$647.8K
Cap Rate 7%
$462,714
$462.7K
Cap Rate 9%
$359,889
$359.9K
Market Conditions
NOI Build-Up for 3,990 SF
Gross rent
$55.1K $13.80/SF
− Vacancy
−$5.2K −$1.31/SF
EGI
$49.8K $12.49/SF
− OpEx
−$17.4K −$4.37/SF
NOI
$32.4K $8.12/SF
Area
Fort Worth, TX
Vacancy
9.50%
Lease Rate
$13.80 /SF/Yr
Expense Ratio
35.00%
Simulate Cap Rate and NOI
Suggested Prices Based on Cap Rates
Cap Rate 5%
$647,800
Cap Rate 7%
$462,714
Cap Rate 9%
$359,889
Alternative Uses
Best Use
Office B
$993.9K
$869.7K – $1.16M
NOI $69,576 @ 7.0% cap · market cap 9.28%
Second Best
Flex RnD
$462.7K
$404.9K – $539.8K
NOI $32,390 @ 7.0% cap · market cap 4.32%
Theoretical Best
Office A
$1.45M
$1.27M – $1.69M
NOI $101,458 @ 7.0% cap · market cap 13.53%
Zoning and permitted uses should be independently verified with authorities.
Property Analytics
Unlock full access to Insights
Subscribe to Realmo Intelligence
Open Analytics
Current Use
Location Intelligence
Trade Area within ½ mile
436
Businesses Nearby
Explore this area
Business Placement
Demographics for 76177, TX
23,001
Population
10,140
Households
2.3
Avg Household Size
32
Median Age
48%
College-Educated
98%
High-School Grad
20.6 sq mi
ZIP Area
1,117
Density / Sq Mi
$103,990
Median Household Income
$55,635
Median Earnings
$1,726
Median Rent
$349,400
Median Home Value
Check the figures for this property
Cap Rate, Value Estimation, Potential NOI and more
View Realmo Analytics
Market
Vacancy Rate% for Office in Fort Worth, TX
Questions? Ask Rey
Realmo’s AI knows this listing — price, zoning, demand, history. Ask anything.
Frequently Asked Questions
What type of property is this?
Office units - Configured with private offices, meeting rooms, workstation areas, a kitchen, and four bathrooms.
Where is this office units located?
The property is located at 13025 Harmon Road 601 Fort Worth, TX.
What is the asking price?
The asking price for this property is $750,000.
What are key features of this property?
This property features: 3,990 SF office condominium built in 2022; Offices, conference rooms, and areas for cubicles or workstations; Full kitchen and four bathrooms, including a full upstairs bathroom
