Your AI Navigator in Commercial Real Estate
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

    5400-5420 Loop 820 Fort Worth, TX 76119

    • Warehouses
    • 23,500 SF
    OFF-MARKET
    Value Estimations
    Cap Rate Potential
    Location Intelligence

    Current Use by Public Records

    • Warehouses

    Property Details for 5400-5420 Loop 820

    Year built
    1979
    Property size
    23,500 SF
    Property type
    Warehouses
    Property subtype
    Industrial properties

    Description

    This exceptional 23,500-square-foot industrial warehouse, located at 5400-5420 E. Loop 820 S. in Fort Worth, Texas, presents a compelling investment opportunity. Situated on a generous 2.4-acre lot, this single-tenant property boasts a 2023 renovation, ensuring modern functionality and efficiency. The building features full-height tilt-wall construction with dimensions of 195' x 121', providing ample space for various industrial operations. The warehouse offers a significant 18' clear height, maximizing storage and operational capabilities. Loading and unloading are facilitated by five dock-high doors and one ramped grade-level door. The property also includes a substantial 3,800-square-foot office area, ideal for administrative functions. Built in 1979 and meticulously updated in 2023, this warehouse is located in Tarrant County, Texas, with a zip code of 76119. The property's size, location, and recent renovations make it an attractive option for businesses seeking a well-maintained and functional industrial space. The single-tenant occupancy provides stability and ease of management. This is a rare opportunity to acquire a high-quality industrial property in a thriving Texas market.

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

    • CAP approach

    • Comparable approach

    • Alternative Use

    Location Insight

    • Map
    • Local Demand
    City
    Fort Worth
    County
    Tarrant
    State
    Texas
    Longitude
    -97.2416
    Latitude
    32.68

    Comparable in this City

    • Value Estimation by Request
      20,298 SF

      5251-5255 Wilbarger St

      Distribution properties • 20,298 SF
      5251-5255 Wilbarger St, Fort Worth, TX 76119
      View Details
    • Value Estimation
      $275,000
      0.36 Acres

      6117 Elizabeth Rd

      DISTRIBUTION WAREHOUSE • 0.36 Acres
      6117 Elizabeth Rd, Fort Worth, TX 76119-1834
      View Details
    • Value Estimation
      $1,035,000
      57,560 SF

      4960 Martin St

      DISTRIBUTION WAREHOUSE • 57,560 SF
      4960 Martin St, Fort Worth, TX 76119-5200
      View Details
    • Value Estimation
      $780,000
      32,037 SF

      6124 Ermine Cir

      DISTRIBUTION WAREHOUSE • 32,037 SF
      6124 Ermine Cir, Fort Worth, TX 76119
      View Details
    • Value Estimation
      $615,000
      16,940 SF

      5900 Loop 820th S

      DISTRIBUTION WAREHOUSE • 16,940 SF
      5900 Loop 820th S, Fort Worth, TX 76119-7028
      View Details
    • Value Estimation
      $700,000
      23,590 SF

      5101 Vlg Crk Rd

      DISTRIBUTION WAREHOUSE • 23,590 SF
      5101 Vlg Crk Rd, Fort Worth, TX 76119-4170
      View Details

    Similar Nearby for Sale

    • $38,126,240
      238,289 SF

      State-of-the-Art Fort Worth Warehouse

      Class A Warehouse, 238,289 SF, NNN Lease
      4851 Loop 820, Fort Worth, TX 76119
      View Details
    • Contact for pricing
      29,819 SF

      Industrial Property with Crane Capacity

      29,819 SF industrial building featuring multiple cranes.
      4700 S Edgewood Ter, Fort Worth, TX 76119
      View Details
    • Contact for pricing
      21,000 SF

      Industrial Property with Large Yard

      Industrial property featuring a large yard and multiple drive-in doors.
      4729 Mansfield Hwy, Fort Worth, TX 76119
      View Details
    • $1,550,000
      10,500 SF

      Versatile Commercial Space on Loop 820

      High-visibility Fort Worth building with office, showroom, and warehouse space.
      3000 E Loop 820 S, Fort Worth, TX 76119
      View Details
    • $2,538,900
      24,180 SF

      Freestanding Industrial Building For Sale

      Freestanding industrial building with easy access in a great location.
      4701 S Edgewood Ter, Fort Worth, TX 76119
      View Details
    • $330,000
      900 SF

      I-20 Kennedale Industrial Investment

      High-Visibility Warehouse & Billboard
      5898 Interstate 20, Kennedale, TX 76119
      View Details

    Similar Nearby for Lease

    • Contact for pricing
      20,298 SF

      Fort Worth Warehouse Space Available

      Industrial warehouse, multiple units, 7,200-20,298 sq ft.
      5251-5255 Wilbarger St, Fort Worth, TX 76119
      View Details
    • Contact for pricing
      12,800 SF

      Fort Worth Warehouse - 12,800 SF

      Modern single-tenant warehouse in Fort Worth.
      4925 Sun Valley Dr, Fort Worth, TX 76119
      View Details
    • Contact for pricing
      8,500 SF

      Sun Valley Warehouse - 8,500 SF

      Spacious warehouse, ideal for build-to-suit.
      5000 David Strickland Rd, Fort Worth, TX 76119
      View Details
    • Contact for pricing
      9,200 SF

      Sun Valley Warehouse - Fort Worth

      9,200 SF Warehouse, Fort Worth, TX
      5000 Mosson Rd, Fort Worth, TX 76119
      View Details
    • $8 SF/Yr
      238,289 SF

      Oak Creek Distribution Center: Premier Warehouse Space

      Modern Class A Warehouse; 60,000 - 238,289 SF
      4851 Loop 820, Fort Worth, TX 76119
      View Details
    • $5 SF/Yr
      364,667 SF

      Fort Worth Industrial Space Available

      Industrial property for lease with rail access and high power.
      1300 E Berry St, Fort Worth, TX 76119
      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.
    5400-5420 Loop 820
    Fort Worth, TX 76119
    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.