For Sale
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    New Residential Income Portfolio Title is generated by Realmo AI

    9544 Thorncrown Lane, Fort Worth, TX 76179

    View on Map
    Claim this Listing
    New
    For Sale
    $325,000

    MULTI_FAMILY - Fort Worth, TX

    Property size:
    1,909 SF
    Lot size:
    0.06 Acres
    Price / SF:
    $170/SF
    Added:
    Jun 10, 2026
    Days on Market:
    2
    Last Refresh:
    Jun 11 at 7:06 pm

    Property Features for 9544 Thorncrown Lane

    General Information

    Property type
    Residential Multi Family
    Property subtype
    Other
    Bedrooms
    3
    Bathrooms
    2
    Rooms
    Bathroom 1, Bedroom 1, Bedroom 2, Bedroom 3, Bathroom 2
    Parking
    2
    Parking features
    Open, Garage, Alley
    Interior features
    EatInKitchen, HighSpeedInternet, KitchenIsland, OpenFloorplan, Pantry, CableTv, WalkInClosets, WiredForSound
    Appliances
    Dishwasher, ElectricRange, Disposal, Microwave
    Standard status
    Active
    APN
    42745177
    Size
    1,909 SF
    Lot size
    0.06 Acres

    Taxes and HOA fees

    Tax Description
    LAKE PARC VILLAGE BLOCK 3 LOT 12
    Tax Annual Amount
    6813

    Utilities

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

    Building Details

    Year built
    2024
    Floors in Building
    2
    Number of units
    1
    Flooring type
    Tile, Carpet
    Building materials
    FiberCement, Concrete
    Roof type
    Composition

    We can help!

    Listing Contact
    Daniel Harker

    Listing agent Daniel Harker License #0435185

    Listing office Keller Williams Realty DPR Dallas, TX

    Listing date Jun 10, 2026

    MLS# 21289267 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

    • Year built 2024 with fiber cement construction and composition roof
    • Open floorplan with eat‑in kitchen, kitchen island, and pantry
    • Primary amenities include walk‑in closets and wired for sound
    • Kitchen appliances include dishwasher, electric range, disposal, and microwave
    • Central cooling and central electric heating with ceiling fans
    • Public utilities: public water and public sewer; parking includes garage plus alley and open spaces

    Overview

    This portfolio sale consists of three newly constructed residential income properties offered as a single acquisition: MLS #21289196, MLS #21289104, and MLS #21289267. The homes are located at 9524, 9540, and 9544 Thorncrown Lane and were built in 2024. The offering is presented with reported 100% occupancy since acquisition, along with trailing twelve-month gross rental income of $82,800 and net operating income of $49,967, supported in the remarks as having minimal capital expenditure needs and limited deferred maintenance.

    All three properties are in Fort Worth, Texas (Tarrant County). The portfolio is being offered together, simplifying acquisition and operations for buyers seeking a multi-home residential income structure within a single package. Two of the properties reportedly renewed leases through June 2027, as noted in the listing materials, providing additional near-term income stability.

    For investors or owner-operators looking for a turnkey residential income package, the portfolio’s newly constructed status and the documented occupancy and income figures may be helpful for underwriting and planning. The presence of lease renewals through June 2027 for two units can also support continuity of operations, while the remaining income-producing units remain part of the same single acquisition structure.

    Local Financial Insights For Apartment 5plus

    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 $59.1k $30.96
    − Vacancy −$6.3k −$3.31
    EGI $52.8k $27.65
    − OpEx −$23.8k −$12.44
    NOI $29.0k $15.21
    1,909 SF · lease $30.96/SF/yr · vacancy 10.70% · expense 45.00%

    Alternative Uses

    Best Use
    Apartment 5plus
    $414.7K
    $362.9K – $483.8K (±1% cap)
    NOI $29,028 @ 7.0% cap · market cap 8.93%
    Second Best
    —
    —
    no second resolved use
    Theoretical Best
    Warehouse
    $2.28M
    $1.99M – $2.66M (±1% cap)
    NOI $159,479 @ 7.0% cap · market cap 49.07%
    Zoning and permitted uses should be independently verified with local authorities.
    Property Profile Location Intelligence

    Current Use by Public Records

    Single family properties

    Suggested Use

    Big Box & Wholesale Store Storage Facility

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

    Location Insight

    • Map
    • Local Demand
    City
    Fort Worth
    County
    Tarrant
    State
    Texas
    Longitude
    -97.4513191
    Latitude
    32.8960055

    FAQs

    What type of property is this?
    Single family property - Three newly built rental homes offered as one acquisition, with reported 100% occupancy and trailing twelve-month income figures.
    Where is this single family property located?
    The property is located at 9544 Thorncrown Lane Fort Worth, TX.
    What is the asking price?
    The asking price for this property is $325,000.
    What are key features of this property?
    This property features: Year built 2024 with fiber cement construction and composition roof; Open floorplan with eat‑in kitchen, kitchen island, and pantry; Primary amenities include walk‑in closets and wired for sound
    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