Add Listing
    Property Lookup
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    4545 Heritage Trace Pkwy Fort Worth, TX 76244
    Back to Search
    Property profile & analytics

    4545 Heritage Trace Pkwy, Fort Worth, TX 76244

    View on Map
    • Office Spaces
    • 4,003 SF
    Off-Market
    Value Estimations
    Cap Rate Potential
    Location Intelligence

    Current Use by Public Records

    • Quanah Franklin / Physician
    • Karolyn Ryan / Physician
    • R3 Wound Care & Hyperbarics / Medical Clinic

    Property Details for 4545 Heritage Trace Pkwy

    Year built
    2015
    Property type
    Office Spaces
    Property subtype
    Medical Office Space

    Description

    This exceptional investment opportunity presents a single-tenant, Class A medical office building located at 4545 Heritage Trace Pkwy, Fort Worth, Texas 76244. The property, built in 2015, comprises 4,003 square feet on a single story and is currently 100% occupied by Wound Care Hyperbarics under an absolute NNN lease. The lease commenced October 1, 2020, and has a remaining term of approximately 3.9 years, expiring October 1, 2028. The lease features attractive 3% annual rent bumps, ensuring consistent income growth. The property boasts a strong net operating income (NOI) of $153,451, translating to a compelling 6.25% capitalization rate. The asking price is $2,455,228, representing a price per square foot of $613.35. Situated conveniently one mile east of Alliance Town Center, this property offers a prime location within a thriving medical corridor. This is a rare opportunity to acquire a stable, high-performing medical office investment with significant upside potential. The property's strong tenant, favorable lease terms, and strategic location make it an ideal addition to any diversified real estate portfolio. All financial information is based on current lease terms and should be independently verified.

    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
    -97.2878
    Latitude
    32.9162

    Comparable in this City

    • Value Estimation by Request

      3912 Tarrant Pwky

      Medical Office Space
      3912 Tarrant Pwky, Fort Worth, TX 76244
      View Details
    • Value Estimation by Request
      5,627 SF

      3924 Tarrant Pkwy

      Medical Office Space
      3924 Tarrant Pkwy, Fort Worth, TX 76244
      View Details
    • Value Estimation by Request
      7,035 SF

      3121 Bailey Dr

      Restaurants
      3121 Bailey Dr, Fort Worth, TX 76244
      View Details
    • Value Estimation by Request
      13,015 SF

      12652 Timberland Blvd

      Medical Office Space
      12652 Timberland Blvd, Fort Worth, TX 76244
      View Details
    • Value Estimation by Request

      3912 Tarrant Pwky

      Medical Office Space
      3912 Tarrant Pwky, Fort Worth, TX 76244
      View Details
    • Value Estimation
      $605,000
      7,806 SF

      9445 Bch St

      MEDICAL BUILDING
      9445 Bch St, Fort Worth, TX 76244-9059
      View Details

    Similar Nearby for Sale

    • Contact for pricing
      4,897 SF

      Medical/Office Condos For Lease

      Medical/office condos with sale/lease options near Texas Health Resources.
      3124 Capital Way, Fort Worth, TX 76244
      View Details
    • Contact for pricing
      4,766 SF

      Freestanding Condo Leased to MyEyeDr.

      Freestanding condo in affluent Fort Worth submarket, leased to MyEyeDr.
      9816 N Beach St, Fort Worth, TX 76244
      View Details
    • Contact for pricing

      Professional Office Condo in Alliance

      Professional or medical condo in fast-growing North Fort Worth - Alliance.
      3848 N Tarrant Pkwy, Fort Worth, TX 76244
      View Details
    • Contact for pricing
      1,153 SF

      Modern Office Condo For Sale

      Second-generation office condo with modern layout and quality finishes.
      3121 Bailey Dr, Fort Worth, TX 76244
      View Details
    • Contact for pricing
      1,450 SF

      Medical/Office Condos in Fort Worth

      Medical/office condos for sale or lease near Texas Health Resources.
      3132 Capital Way, Fort Worth, TX 76244
      View Details

    Similar Nearby for Lease

    • Contact for pricing
      7,035 SF

      Shops at Moriah: Fort Worth Office

      7,035 SF Retail/Medical Office Space
      3121 Bailey Dr, Fort Worth, TX 76244
      View Details
    • $3,575 /Mo
      1,589 SF

      Brand-New Medical Office Suite

      Newly constructed medical office space in a high-growth North Fort Worth corridor near major healthcare providers.
      8498 N Riverside Dr, Fort Worth, TX 76244
      View Details
    • $21 SF/Yr
      2,178 SF

      Alliance Area Retail/Office Space

      Mixed-use property in a rapidly growing area of Alliance, Texas.
      12461 Timberland Blvd, Fort Worth, TX 76244
      View Details
    • Contact for pricing
      1,687 SF

      Medical Office Space Available

      First floor shell medical office space for rent.
      10620 North Riverside Dr, Fort Worth, TX 76244
      View Details
    • Contact for pricing
      4,503 SF

      Medical Office Space for Rent

      Medical office space available near Texas Health Harris Methodist Hospital.
      10840 Texas Health Trl, Fort Worth, TX 76244
      View Details
    • Contact for pricing
      8,669 SF

      Fort Worth Retail/Office/Medical Space

      Retail, medical, or office space available for lease.
      12400 Timberland Blvd, Fort Worth, TX 76244
      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.
    4545 Heritage Trace Pkwy
    Fort Worth, TX 76244
    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
    4545 Heritage Trace Pkwy, Fort Worth, TX, 76244
    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!