Add Listing
    Property Lookup
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    Beford Dr Euless, TX 76039
    Property profile & analytics

    Beford Dr, Euless, TX 76039

    View on Map
    • Retail properties & Spaces
    • 3,558 SF
    • 0.60 lot acres
    Off-Market
    Value Estimations
    Cap Rate Potential
    Location Intelligence

    Current Use by Public Records

    • Retail properties & Spaces

    Property Details for 0 Beford Dr

    Year built
    1965
    Lot size
    0.60 lot acres
    Property type
    Retail properties & Spaces
    Property subtype
    Restaurants

    Description

    This exceptional 3,558 square foot free-standing restaurant in Bedford, Texas presents a compelling value-add investment opportunity. Located on a 0.6-acre lot with 32 parking spaces, this single-tenant property boasts excellent ingress/egress and ample parking. The building, constructed in 1965 and extensively renovated in 2023, features a new roof and is exceptionally well-maintained. Currently operating as an American diner serving breakfast and lunch, the business enjoys 100% occupancy and a strong, loyal clientele. The property offers a current NOI of $240,000 and a 12% cap rate, with a pro-forma NOI of $350,000 and a pro-forma cap rate of 17.5%. The asking price is $2,000,000 ($562.11/sq ft). Situated in a dynamic area of Tarrant County with significant population growth and surrounded by single-family residences, multi-family dwellings, and professional buildings, this property benefits from a strong demographic profile. The permitted zoning is retail, and the location offers easy access to the DFW MSA, the 4th largest in the U.S. This prime owner-user/investment opportunity in Texas, a state with no state income tax, presents significant upside potential for expansion.

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

    • CAP approach

    • Comparable approach

    • Alternative Use

    Location Insight

    • Map
    • Local Demand
    City
    Euless
    County
    Tarrant
    State
    Texas
    Longitude
    -97.0821
    Latitude
    32.8673

    Comparable in this City

    • Value Estimation by Request
      865 SF

      2120 Rio Grande Blvd

      Restaurants
      2120 Rio Grande Blvd, Euless, TX 76039
      View Details
    • Value Estimation by Request
      2,500 SF

      2900 Rio Grande Blvd

      Restaurants
      2900 Rio Grande Blvd, Euless, TX 76039
      View Details
    • Value Estimation by Request
      6,384 SF

      1300 Red Riv Dr

      Restaurants
      1300 Red Riv Dr, Euless, TX 76039
      View Details
    • Value Estimation by Request
      5,420 SF

      615 Main St

      Restaurants
      615 Main St, Euless, TX 76039
      View Details
    • Value Estimation by Request
      8,391 SF

      2910 Rio Grande Blvd

      Restaurants
      2910 Rio Grande Blvd, Euless, TX 76039
      View Details
    • Value Estimation
      $1,915,000
      97,426 SF

      2700 Rio Grande Blvd, Unit 200

      DEPARTMENT STORE
      2700 Rio Grande Blvd, Euless, TX 76039
      View Details

    Similar Nearby for Sale

    • Contact for pricing
      10,125 SF

      DFW Super-Regional Intersection Retail Site

      Located at a super-regional intersection in DFW area.
      2720 Tx-121, Euless, TX 76039
      View Details
    • Contact for pricing

      Commercial Land Near DFW Airport

      Commercial land available near DFW Regional Airport, coming Q4 2019.
      400 E Glade Rd, Euless, TX 76039
      View Details
    • Contact for pricing

      Commercial Land Near DFW Airport

      Commercial land available near DFW Regional Airport, utilities on site.
      & SH 360 Swc Of Glade Rd, Euless, TX 76039
      View Details
    • Contact for pricing

      Land For Sale

      Land available for sale.
      255 Fair Oaks Blvd, Euless, TX 76039
      View Details
    • Contact for pricing

      Pad Site For Sale

      Approximately 0.98 acre pad site available for sale.
      2905 State Highway 121, Euless, TX 76039
      View Details

    Similar Nearby for Lease

    • Contact for pricing

      Retail Property in Euless, TX

      Retail property in Euless, TX, near Highway 183.
      615 N Main St, Euless, TX 76039
      View Details
    • $4,700 /Mo
      6,259 SF

      Euless Retail Space Available Now

      Spacious 3,329 SF commercial building in prime Euless location.
      109 West Midway Dr, Euless, TX 76039
      View Details
    • Contact for pricing
      3,014 SF

      Retail Space at Glade Parks

      Retail end cap spaces available in a mixed-use power center.
      2900 Rio Grande Blvd, Euless, TX 76039
      View Details
    • Contact for pricing
      4,075 SF

      Retail Space in Glade Parks

      Retail end cap spaces available in a mixed-use power center.
      Heritage Ave, Euless, TX 76039
      View Details
    • Contact for pricing
      6,259 SF

      Versatile Commercial Building in Euless

      3,329 SF commercial building suitable for various business types.
      109 West Midway Dr, Euless, TX 76039
      View Details
    • Contact for pricing
      20,018 SF

      Retail Space on State Hwy

      Retail space available on State Hwy 121 in Euless.
      2800 State Highway 121, Euless, TX 76039
      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.
    Beford Dr
    Euless, TX 76039
    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
    Beford Dr, Euless, TX, 76039
    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!