Sign Up Successful!
You now have access to more from Realmo!
Property Lookup
    Property Lookup
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    AI Search
    Back to Search
    Property profile & analytics

    2512 Hemphill St Fort Worth, TX 76110-2703

    • Retail space
    • 8,100 SF
    • 0.33 lot acres
    OFF-MARKET
    Last Sale
    Feb 28, 2022
    Value Estimations
    $335,000
    Show details
    Cap Rate Potential
    Location Intelligence
    Property ID
    US82-3631111
    The Realmo ID is a unique identifier assigned to every property, incorporating country codes and precise geo-coordinates for 300x300-foot land blocks. It enables standardized data collection and seamless integration of disparate sources such as ownership, tax, title data and physical specifications. By aggregating current and historical records, the Realmo ID powers advanced analytics and delivers deep, verifiable insights for real estate professionals.

    Current Use by Public Records

    • DashMart by doordash / Convenience Store

    Property Details for 2512 Hemphill St

    Year built
    1960
    Lot size
    0.33 lot acres
    Property size
    8,100 SF
    Property type
    Retail space
    APN
    18660---------4A--20
    APU
    186604A20

    Description

    This exceptional investment opportunity presents a 8,100 square foot, single-story retail building located at 2512 Hemphill St, Fort Worth, TX 76110. The property, built in 1960 and extensively renovated in 2022, boasts a 6.52% cap rate and a Net Operating Income (NOI) of $110,861. Currently 100% occupied by DashMart, a subsidiary of DoorDash, Inc., under a triple-net (NNN) lease with a corporate guarantee, the lease commenced February 7, 2022, and expires February 6, 2027, with two 36-month renewal options, each including a 2.75% annual rent escalation. The asking price is $1,700,000, translating to $209.88 per square foot. Improvements include new lighting, electrical, plumbing, paint, polished concrete floors, and landscaping. The building features two grade-level 7' doors, an 8x8 roll-up door, a double main entrance, two offices, a breakroom, two ADA-compliant bathrooms, a reception area, and a 6,377 square foot supply area equipped with 22 dedicated quadraplex outlets and new LED strip lighting, all powered by a 300A, 120/208V, 3-phase power system. HVAC is serviced by a new 10-ton Carrier gas unit installed in 2022, and a new gas hot water heater was installed in spring 2022. The single-ply TPO roof is in good condition. The 14,570 square foot lot provides parking for 12 vehicles, with additional street parking available. The property is zoned E - Neighborhood Commercial and benefits from its proximity to major interstates I-35W, I-20, and I-30. This presents a rare opportunity to acquire a centrally located last-mile distribution warehouse with a strong, creditworthy tenant and significant upside potential.

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

      Method
      Estimation
      ML approach
      $335,000

    Get a detailed, property-specific valuation — fast and free

    Location Insight

    • Map
    • Local Demand
    City
    Fort Worth
    County
    Tarrant
    State
    Texas
    Longitude
    -97.332
    Latitude
    32.7152
    CBSA code
    19100
    CBSA name
    DALLAS-FORT WORTH-ARLINGTON, TX METROPOLITAN STATISTICAL AREA

    Property Tax & Assessments

    Tax date
    Tax Amount
    Assessed Land Value
    Assessed Improvement Value
    Total Assessed Value
    Applied Tax Rate
    Land Market Value
    Improvement Market Value
    Total Market Value
    2023
    $16,107
    $58,280
    $762,169
    $820,449
    -
    $58,280
    $762,169
    $820,449

    Comparable in this City

    • Value Estimation
      $355,000
      4,275 SF

      2840 Cleburne Rd

      RETAIL STORES (PERSONAL SERVICES) • 4,275 SF
      2840 Cleburne Rd, Fort Worth, TX 76110-3460
      View Details
    • Value Estimation
      $290,000
      3,958 SF

      1730 College Ave

      RETAIL STORES (PERSONAL SERVICES) • 3,958 SF
      1730 College Ave, Fort Worth, TX 76110-1445
      View Details
    • Value Estimation
      $295,000
      680 SF

      1800 College Ave

      RETAIL STORES (PERSONAL SERVICES) • 680 SF
      1800 College Ave, Fort Worth, TX 76110
      View Details
    • Value Estimation
      $305,000
      5,370 SF

      3762 Mccart Ave

      RETAIL STORES (PERSONAL SERVICES) • 5,370 SF
      3762 Mccart Ave, Fort Worth, TX 76110-4617
      View Details
    • Value Estimation
      $270,000
      1,305 SF

      3816 Mccart Ave

      RETAIL STORES (PERSONAL SERVICES) • 1,305 SF
      3816 Mccart Ave, Fort Worth, TX 76110-4620
      View Details
    • Value Estimation
      $270,000
      2,772 SF

      1829 8th Ave

      RETAIL STORES (PERSONAL SERVICES) • 2,772 SF
      1829 8th Ave, Fort Worth, TX 76110-1351
      View Details

    Similar Nearby for Sale

    • New
      $599,000
      5,865 SF

      High-Visibility Fort Worth Commercial Property

      Adaptable showroom/flex space with office in a strong commercial corridor.
      3850 South Fwy, Fort Worth, TX 76110
      View Details
    • $849,000
      2,052 SF

      Hemphill St. Commercial Gem

      Fort Worth storefront, high visibility
      2700 Hemphill St, Fort Worth, TX 76110
      View Details
    • Contact for pricing
      9,119 SF

      Fort Worth Retail Opportunity

      Rare retail opportunity in Fort Worth's Near Southside District.
      2520 Hemphill St, Fort Worth, TX 76110
      View Details
    • $849,000
      0.34 Acres

      High-Visibility Retail on Hemphill Street

      Prime location with excellent visibility and convenient access for clientele.
      2700 Hemphill St, Fort Worth, TX 76110
      View Details
    • $325,000
      0.14 Acres

      Fort Worth Retail Investment Opportunity

      Retail buildings with redevelopment potential in Fort Worth, Texas.
      403 W Biddison St, Fort Worth, TX 76110
      View Details
    • $995,000
      0.32 Acres

      Retail Opportunity in Fort Worth

      Retail property for sale in Fort Worth, Texas.
      4040 8Th Ave, Fort Worth, TX 76110
      View Details

    Similar Nearby for Lease

    • Contact for pricing
      4,393 SF

      Retail Space Near TCU

      Retail space available near Texas Christian University in Fort Worth.
      2419 W Berry St, Fort Worth, TX 76110
      View Details
    • $22 SF/Yr
      1,582 SF

      Retail Space on 8th Avenue

      Retail space available for lease on 8th Avenue.
      2603 8Th Ave, Fort Worth, TX 76110
      View Details
    • Contact for pricing
      1,200 SF

      Retail and Restaurant Spaces Available

      Retail and restaurant spaces near TCU, Fort Worth Zoo.
      2402-2442 Forest Park Blvd, Fort Worth, TX 76110
      View Details
    • $18 SF/Yr
      1,915 SF

      Retail Space on Berry Street

      Retail space available for lease in Fort Worth, Texas.
      1715-1721 W Berry St, Fort Worth, TX 76110
      View Details
    • $21,000
      6,273 SF

      Retail Space on W Berry

      5,000 SF storefront retail strip between TCU and I-35.
      1801 W Berry St, Fort Worth, TX 76110
      View Details
    • Contact for pricing
      1,546 SF

      Retail Space in Grocery-Anchored Strip

      Prime end-cap retail space in Fort Worth, 1,546 sq ft.
      701 W Berry St, Fort Worth, TX 76110
      View Details
    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.
    2512 Hemphill St
    Fort Worth, TX 76110-2703
    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

    Google sign-in failed. Please try again or use another login method.
    Create New Password
    • At least 8 characters
    • Contains both letters and numbers
    • Contains uppercase and lowercase letters
    • At most 32 characters
    • Password required
    • Password reset link has expired. Please request a new one.