Add Listing
    For Sale
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    Well-Maintained Office Building For Sale Title is generated by Realmo AI

    2030 S Las Vegas Trail, White Settlement, TX 76108

    View on Map
    Claim this Listing
    For Sale
    $980,000

    Two-story office building with ample parking in established market area.

    Type:Commercial
    Property size:
    4,038 SF
    Price / SF:
    $242/SF
    Added:
    May 18, 2026
    Days on Market:
    11
    Last Refresh:
    May 18 at 10:43 pm

    Property Features for 2030 S Las Vegas Trail

    General Information

    Standard status
    Active
    Size
    4,038 SF
    Property subtype
    Commercial

    Building Details

    Year Built
    1980

    We can help!

    Listing Contact
    Kalyn Mckittrick

    Listing agent Kalyn Mckittrick License #0655035

    Listing office League Real Estate

    Listing date May 18, 2026

    Source Signaturere

    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 League Real Estate

    HighLights

    • Meticulously well‑maintained 4,038 SF office building with updated electrical and paint
    • Ample gated parking with 20 paved spaces
    • Excellent location on S. Las Vegas Trail, right off I‑30, near restaurants, retailers, and hotels
    • Versatile layout with 12 offices, 4 bathrooms, a conference room, and a kitchenette
    • Located in an established market area with a large population and expected growth
    • Suitable for various business types (financial, legal, insurance, general office)

    Overview

    This is a 4,038 square foot two-story professional office building featuring a total of 12 offices, 4 bathrooms, a conference room, and a kitchenette. The first floor includes 6 offices, a kitchenette, and 2 bathrooms, while the second floor offers 6 offices, a conference room, and 2 bathrooms. Constructed in 1980, the building has been meticulously maintained, featuring updated electrical components, including lighting and outlets, fresh paint, and a new iron gate surrounding the property. Ample gated parking is available, with 20 paved spaces. The property is situated on South Las Vegas Trail, conveniently located off Interstate 30, surrounded by national restaurants, retailers, and hotels, and a short drive from downtown Fort Worth. The office is well-located in an established market area with a population of over 160,000 within a 5-mile radius and an expected growth rate of 4.35% in the next 5 years. The average household income is just over $100,000 within a 5-mile radius of the property. The building is suitable for various business types, including financial, legal, insurance, or general office use.

    Financial Insights

    Value Estimation Calculated for Office B

    Conservative
    $621.9K
    NOI $55,967 @ 9.00% cap · cautious / downside scenario
    Moderate
    $799.5K
    NOI $55,967 @ 7.00% cap · market / base-case scenario
    Aggressive
    $1.12M
    NOI $55,967 @ 5.00% cap · optimistic / upside scenario

    NOI & Cap Rate Calculator

    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.
         Calculated for Office B

    Component $ $/SF
    Gross rent $96.9k $24.00
    − Vacancy −$22.3k −$5.52
    EGI $74.6k $18.48
    − OpEx −$18.7k −$4.62
    NOI $56.0k $13.86
    4,038 SF · lease $24.00/SF/yr · vacancy 23.00% · expense 25.00%

    Alternative Use Scenarios

    Best Use
    Office B
    $799.5K
    $699.6K – $932.8K (±1% cap)
    NOI $55,967 @ 7.0% cap · market cap 5.71%
    Second Best
    —
    —
    no second resolved use
    Theoretical Best
    Office A
    $1.07M
    $932.8K – $1.24M (±1% cap)
    NOI $74,622 @ 7.0% cap · market cap 7.61%
    Zoning and permitted uses should be independently verified with local authorities.
    Location Intelligence

    Current Use by Public Records

    Office buildings

    Suggested Use

    Restaurant Real Estate Agency Law Firm Building Supply Spa & Massage Center Dental Office Big Box & Wholesale Store Auto Repair Shop Hair Salon Nail Salon

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

    Location Insight

    • Map
    • Local Demand
    City
    White Settlement
    County
    Tarrant
    State
    Texas
    Longitude
    -97.4673441
    Latitude
    32.7390311

    Nearby Similar for Sale

    • $980,000
      4,038 SF

      Well-Maintained Office Building For Sale

      Two-story office building with 12 offices and ample parking.
      2030 S Las Vegas Trail, White Settlement, TX 76108
      View Details
    • $515,000

      Renovated Multifamily Opportunity in White Settlement

      Fully renovated 5-unit multifamily property with single-family residence.
      9021 White Settlement Road, White Settlement, TX 76108
      View Details
    • $399,900
      3,884 SF

      Commercial Space Ready for Occupancy

      Versatile commercial space suitable for retail, restaurant, or office.
      512 N Cherry Lane, White Settlement, TX 76108
      View Details
    • $290,000

      Duplex in White Settlement, TX

      Two-unit duplex with fireplaces and private backyards in White Settlement.
      208 Lanham Court, White Settlement, TX 76108
      View Details
    • $499,999
      1,904 SF

      Two-Level Autominium in White Settlement

      Luxury living meets garage-style functionality in this unique property.
      1400 N Las Vegas Trail, White Settlement, TX 76108
      View Details
    • $199,000

      Duplex Investment Opportunity

      Two units on one lot, generating income in White Settlement.
      8112 Melrose Street E, White Settlement, TX 76108
      View Details
    • $349,900

      Clean Duplex in White Settlement

      Duplex with 3 bedrooms, 2 baths, and 2-car garage.
      123 - 121 Allencrest Drive, White Settlement, TX 76108
      View Details
    • $439,000

      Established Car Wash Business Opportunity

      Self-serve car wash with redevelopment potential in a growing submarket.
      8336 White Settlement Road, White Settlement, TX 76108
      View Details
    • Contact for pricing
      105,182 SF

      Fully Leased Retail Investment Property

      Two-tenant retail property in high-traffic area of White Settlement, TX.
      1701 S CHERRY LN, White Settlement, TX 76108
      View Details
    • $12,905,000
      105,173 SF

      100% Leased Fort Worth Shopping Center

      105,173 SF shopping center with national brand anchor tenant.
      1701-1705 S Cherry Ln, White Settlement, TX
      View Details
    • $2,500,000

      Established Skate Center with Real Estate

      Profitable skate center in White Settlement, Texas, with real estate.
      7628 Corina Drive, White Settlement, TX 76108
      View Details

    FAQs

    What type of property is this?
    Office building - Two-story office building with ample parking in established market area.
    Where is this office building located?
    The property is located at 2030 S Las Vegas Trail White Settlement, TX.
    What is the asking price?
    The asking price for this property is $980,000.
    What are key features of this property?
    This property features: Meticulously well‑maintained 4,038 SF office building with updated electrical and paint; Ample gated parking with 20 paved spaces; Excellent location on S. Las Vegas Trail, right off I‑30, near restaurants, retailers, and hotels
    (402) 699-6020
    We can help!
    Listing Contact
    Kalyn Mckittrick
    Real Estate License ID: 0655035
    Learn More
    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
    2030 S Las Vegas Trail, White Settlement, TX 76108
    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!