Add Listing
    For Lease
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    Updated Duplex in Fort Worth Title is generated by Realmo AI

    2602 NW 21st Street #A, Fort Worth, TX 76106

    View on Map
    Claim this Listing
    For Lease
    $1,189/Mo $19 SF/Yr (calc)

    Stylish 2-bedroom, 1-bath duplex with modern updates and convenient location.

    Type:Duplex
    Property size:
    750 SF
    Added:
    Jul 31, 2025
    Days on Market:
    305
    Last Refresh:
    May 19 at 8:58 pm

    Property Features for 2602 NW 21st Street #A

    General Information

    Standard status
    Active
    Size
    750 SF
    Property subtype
    Duplex

    Building Details

    Year Built
    1987

    We can help!

    Listing Contact
    (940) 222-2188

    Listing agent (940) 222-2188 License #3302196

    Listing office Eagle Realty

    Listing date Jul 31, 2025

    Source Kw

    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 Eagle Realty

    HighLights

    • Prime Fort Worth location, minutes from Jacksboro Hwy, NW 28th, and downtown, with easy access to shopping and dining.
    • Recently updated with fresh paint and sleek luxury vinyl plank flooring throughout.
    • Enjoy the open‑concept layout with bright eat‑in kitchen featuring an electric range.
    • In‑unit full‑size washer‑dryer hookups for your convenience.
    • Landlord provides landscaping services and water is included in the rent.
    • Off‑street parking.

    Overview

    This updated brick duplex features an open-concept layout with fresh paint and luxury vinyl plank flooring. The eat-in kitchen includes an electric range. In-unit full-size washer-dryer hookups are available. Landscaping services are provided, and water is included in the rent. Off-street parking is available. The property is located minutes from Jacksboro Hwy, NW 28th, and downtown Fort Worth, with convenient access to shopping and dining. The property size is 750 square feet and contains two bedrooms and one bathroom.
    Property Profile Location Intelligence

    Current Use by Public Records

    Duplexes

    Suggested Use

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

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

    Location Insight

    • Map
    • Local Demand
    City
    Fort Worth
    County
    Tarrant
    State
    Texas
    Longitude
    -97.352
    Latitude
    32.8073

    Nearby Similar for Lease

    • $3,000/Mo
      1,584 SF

      Retail and Restaurant Space Available

      Retail and restaurant spaces in high-traffic Fort Worth location.
      5617 Mccart Avenue, Fort Worth, TX 76133
      View Details
    • $1,750/Mo

      Furnished Office Space Available

      Fully-furnished office space with amenities in Fort Worth, TX.
      9500 Ray White Road, Fort Worth, TX 76244
      View Details
    • $1,500/Mo

      Fort Worth Medical Office Space

      Professional office space in a sought-after medical district.
      654 Saint Louis Avenue, Fort Worth, TX 76104
      View Details
    • $1,995/Mo

      Renovated Office Building Near Airport

      Historic office building with modern amenities and airport proximity.
      13008 Oak Grove Road S, Fort Worth, TX 76028
      View Details
    • $2,702/Mo

      Furnished Office Space in Fort Worth

      Fully-furnished office space with shared amenities and utilities included.
      9500 Ray White Road, Fort Worth, TX 76244
      View Details
    • $2,480/Mo

      Furnished Office Space Available

      Fully-furnished office space with amenities in Fort Worth, Texas.
      9500 Ray White Road, Fort Worth, TX 76244
      View Details
    • $1,200/Mo

      Furnished Office Space Available

      Fully-furnished office spaces with amenities in Fort Worth, TX.
      9500 Ray White Road, Fort Worth, TX 76244
      View Details
    • $1,800/Mo

      Retail Space Near I-20

      End-cap and in-line retail spaces available near I-20.
      1233 Oak Grove Road, Fort Worth, TX 76134
      View Details
    • $5,363/Mo

      Versatile Commercial Property in Fort Worth

      Dynamic commercial property with offices, storage, and warehouse space.
      5685 E Loop 820 S, Fort Worth, TX 76119
      View Details
    • $1,995/Mo
      2,688 SF

      Fort Worth Industrial Space Available

      2688 sq ft industrial space near Spinks Airport.
      13008 Oak Grove Road S, Fort Worth, TX 76028
      View Details
    • $7,795/Mo

      Renovated Office/Medical Space Available

      Recently renovated office/medical property with limited square footage available for lease.
      6825 Manhattan Boulevard, Fort Worth, TX 76120
      View Details
    • $23 SF/Yr
      10,098 SF

      Retail Space in Fort Worth

      New retail space with high visibility and access.
      4550 BASSWOOD Boulevard, Fort Worth, TX 76137
      View Details

    FAQs

    What type of property is this?
    Duplex - Stylish 2-bedroom, 1-bath duplex with modern updates and convenient location.
    Where is this duplex located?
    The property is located at 2602 NW 21st Street #A Fort Worth, TX.
    What is the lease rate?
    The lease rate is $1,189 /Mo.
    What are key features of this property?
    This property features: Prime Fort Worth location, minutes from Jacksboro Hwy, NW 28th, and downtown, with easy access to shopping and dining.; Recently updated with fresh paint and sleek luxury vinyl plank flooring throughout.; Enjoy the open‑concept layout with bright eat‑in kitchen featuring an electric range.
    (940) 222-2188
    We can help!
    Listing Contact
    (940) 222-2188
    Real Estate License ID: 3302196
    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
    2602 NW 21st Street #A, Fort Worth, TX 76106,
    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!