Add Listing
    For Sale
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    Back to Search
    Turn-Key Duplex Investment Portfolio Title is generated by Realmo AI

    3600 Hulen Park Circle, Fort Worth, TX 76123

    View on Map
    Claim this Listing
    For Sale
    Under Contract
    $960,000

    MULTI_FAMILY - Fort Worth, TX

    Property size:
    6,030 SF
    Lot size:
    0.19 Acres
    Price / SF:
    $159/SF
    Added:
    May 22, 2026
    Days on Market:
    15
    Last Refresh:
    Jun 5 at 5:06 am

    Property Features for 3600 Hulen Park Circle

    General Information

    Property type
    Residential Multi Family
    Property subtype
    Other
    Bedrooms
    6
    Bathrooms
    3
    Rooms
    Bathroom 2, Bedroom 5, Bathroom 3, Bedroom 1, Bedroom 3, Bedroom 2, Bedroom 4, Bedroom 6, Bathroom 1
    Parking
    3
    Parking features
    Garage
    Interior features
    HighSpeedInternet, CableTv
    Appliances
    Dishwasher, ElectricRange, Disposal, Microwave
    Standard status
    Active Under Contract
    APN
    05908884
    Size
    6,030 SF
    Lot size
    0.19 Acres

    Taxes and HOA fees

    Tax Description
    HULEN MEADOW ADDITION BLOCK 4 LOT 23
    Tax Annual Amount
    7115

    Utilities

    Sewer type
    Public Sewer
    Heating system
    Central, Electric (Heating)
    Cooling system
    Electric, Central Air, Ceiling Fan(s)
    Water source
    Public

    Building Details

    Year built
    1985
    Floors in Building
    1
    Number of units
    3
    Flooring type
    Vinyl
    Building materials
    Brick
    Roof type
    Composition

    We can help!

    Listing Contact
    Rick Ellis

    Listing agent Rick Ellis License #0295353

    Listing office J. Ellis Realty Irving, TX

    Listing date May 22, 2026

    MLS# 21223245 Listing URL

    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.

    HighLights

    • 3‑duplex investment portfolio (6 total units) on Hulen Park Circle in Fort Worth: 3600, 3602, 3616, 3618, 3624, 3626
    • 100% occupied with $8,745 total monthly gross rent ($104,940/year) as of March 2026
    • Each unit offers a 1,005 SF layout with 2 bedrooms, 1 bathroom, a 1‑car garage, and a private fenced backyard
    • Some units have been recently renovated with updated flooring and modern kitchens
    • Buildings have brick construction with a composition roof and central electric HVAC
    • Utilities include public water and public sewer; interior includes high‑speed internet and cable TV

    Overview

    This turn-key investment package includes three duplex properties on the same block, totaling six rental units: 3600, 3602, 3616, 3618, and 3624, 3626 Hulen Park Circle. Each unit features a spacious 1,005-square-foot layout with two bedrooms, one bathroom, a one-car garage, and a private fenced backyard. Several units have been recently renovated, including updated flooring and modern kitchens, while the overall portfolio is described as well-maintained. The property is currently professionally managed by Ellis HomeSource, offering the option for a seamless management transition for the new owner.

    As of March 2026, the portfolio is 100% occupied, with a total monthly gross rent of $8,745 ($104,940 per year). The location is positioned near Hulen Mall, supporting strong tenant demand and convenient access to shopping and dining.

    Built for buyers and investors seeking immediate income from a fully occupied, professionally managed asset, this package is a practical option for anyone looking to add six units in one controlled acquisition. With a mix of renovated interiors and consistent unit features across the duplexes, the portfolio can appeal to tenants seeking functional layouts, garages, and outdoor privacy, while giving owners a streamlined path to operation from day one.
    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 Accounting Firm

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

    Location Insight

    • Map
    • Local Demand
    City
    Fort Worth
    County
    Tarrant
    State
    Texas
    Longitude
    -97.370991
    Latitude
    32.626148

    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
    • $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
    • $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
    • $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
    • $545,000

      Flex Building with Studio Warehouse

      Versatile light industrial flex space with finished office and studio-style rooms, plus warehouse access via a grade level roll-up door.
      3013 Joyce Drive, Fort Worth, TX 76116
      View Details
    • $1,400,000
      3,400 SF

      Luxury Condo Residences

      New construction, lake-view condo residences with private elevator access and rooftop entertaining space.
      9216 Live Oak Lane, Fort Worth, TX 76179
      View Details
    • $998,000

      Turnkey Bar and Restaurant Property

      Turnkey bar operation with gaming machines and pool table, plus extensive parking and two included properties.
      3203 N Main Street, Fort Worth, TX 76106
      View Details
    • $250,000
      864 SF

      Automotive Tire Shop with Visibility

      Operate an existing tire shop or pivot to related automotive service in a high-traffic corridor with strong visibility.
      2800 Jacksboro Highway, Fort Worth, TX 76114
      View Details
    • $1,295,000
      3,927 SF

      Duplex Investment Property

      Two well-maintained units with private entrances provide income potential and appeal to tenants near major Fort Worth destinations.
      2609 Mccart Avenue, Fort Worth, TX 76110
      View Details

    FAQs

    What type of property is this?
    Duplex - Three well-maintained duplexes totaling six units with private fenced backyards and full occupancy.
    Where is this duplex located?
    The property is located at 3600 Hulen Park Circle Fort Worth, TX.
    What is the asking price?
    The asking price for this property is $960,000.
    What are key features of this property?
    This property features: 3‑duplex investment portfolio (6 total units) on Hulen Park Circle in Fort Worth: 3600, 3602, 3616, 3618, 3624, 3626; 100% occupied with $8,745 total monthly gross rent ($104,940/year) as of March 2026; Each unit offers a 1,005 SF layout with 2 bedrooms, 1 bathroom, a 1‑car garage, and a private fenced backyard
    (972) 256-7500
    We can help!
    Listing Contact
    Rick Ellis
    Real Estate License ID: 0295353
    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
    3600 Hulen Park Circle, Fort Worth, TX 76123
    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!