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
    The Largest CRE Database in the US with Over 1 Million Listings
    Property profile & analytics

    1004 W Bluff St Fort Worth, TX 76102

    • Commercial real estate
    • 2,100 SF
    • 0.20 lot acres
    For Sale
    View listing
    Last Sale
    Oct 12, 2021
    Value Estimations
    Cap Rate Potential
    Location Intelligence
    Property ID
    US82-2487700
    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

    • Lumen Room FW: Panther Island / Hotel & Motel / Resort

    Property Details for 1004 W Bluff St

    Year built
    1977
    Lot size
    0.20 lot acres
    Property size
    2,100 SF
    Property type
    Commercial real estate
    APN
    13780-V-9R
    APU
    13780V9R

    Value Estimations

    based on Realmo’s proprietary methodology

    • CAP approach

      CAP Return
      Estimation
      6%
      $635,000
      6.5%
      $585,000
      7%
      $545,000

    • Comparable approach

      Method
      Estimation
      AI Estimate
      $498,000
      Market price range: $73.0k - $610k

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

    Location Insight

    • Map
    • Local Demand
    City
    Fort Worth
    County
    Tarrant
    State
    Texas
    Longitude
    -97.3418
    Latitude
    32.7548
    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
    $5,288
    $220,000
    $1,000
    $221,000
    -
    $220,000
    $1,000
    $221,000

    Comparable in this City

    • Value Estimation by Request
      14.89 Acres

      Nec & Nwc Mccart Ave. & Risinger Rd

      Land • 14.89 Acres
      0 Nec & Nwc Mccart Ave. & Risinger Rd, Fort Worth, TX 76102
      View Details
    • Value Estimation by Request
      0.95 Acres

      612 2nd St

      COMMERCIAL (GENERAL) • 0.95 Acres
      612 2nd St, Fort Worth, TX 76102
      View Details
    • Value Estimation by Request
      0.12 Acres

      1407 Waterman St

      COMMERCIAL (GENERAL) • 0.12 Acres
      1407 Waterman St, Fort Worth, TX 76102
      View Details
    • Value Estimation by Request
      0.92 Acres

      501 Throckmorton St

      COMMERCIAL (GENERAL) • 0.92 Acres
      501 Throckmorton St, Fort Worth, TX 76102-3936
      View Details
    • Value Estimation
      $3,640,000
      12,768 SF

      500 Weatherford St

      COMMERCIAL (GENERAL) • 12,768 SF
      500 Weatherford St, Fort Worth, TX 76102-2244
      View Details
    • Value Estimation by Request
      0.24 Acres

      1418 Belknap St

      COMMERCIAL (GENERAL) • 0.24 Acres
      1418 Belknap St, Fort Worth, TX 76102
      View Details

    Similar Nearby for Sale

    • Contact for pricing

      Commercial Land on Main Street

      13,068 SF commercial land with high traffic count.
      2119 N Main St, Fort Worth, TX 76102
      View Details
    • Contact for pricing

      Prime Downtown Fort Worth Land

      2.552 AC land in Fort Worth's urban core.
      130 E Lancaster Ave, Fort Worth, TX 76102
      View Details
    • Contact for pricing
      1,673 SF

      Fort Worth Office Space - Value Add

      Multi-tenant office building, flexible lease terms.
      910 Collier St, Fort Worth, TX 76102
      View Details
    • Contact for pricing

      Commercial Land Near Downtown

      Commercially zoned land with redevelopment potential near downtown.
      1031 11Th St, Fort Worth, TX 76102
      View Details
    • $135,000
      0.11 Acres

      Residential Land in Uptown Historic Samuels

      Land in Uptown Historic Samuels area, close to Downtown Fort Worth.
      740 Samuels Ave, Fort Worth, TX 76102
      View Details
    • $100,000
      0.11 Acres

      Vacant Corner Lot Opportunity

      Corner lot near train, downtown, trails, and highways.
      1515 E Peach St, Fort Worth, TX 76102
      View Details

    Similar Nearby for Lease

    • $28 SF/Yr
      1,024,627 SF

      Burnett Plaza: Fort Worth Office Space

      Class A Office, Fort Worth CBD, 21 Suites Available
      801 Cherry St, Fort Worth, TX 76102
      View Details
    • $2,160 /Mo

      Downtown Fort Worth Office Sublease

      Class B office sublease in renovated downtown building.
      101 Summit Ave, Fort Worth, TX 76102
      View Details
    • Contact for pricing
      218 SF

      Single Office Space For Rent

      218 SF single office space available for rent.
      500 Main St, Fort Worth, TX 76102
      View Details
    • Contact for pricing
      3,390 SF

      Downtown Fort Worth Office Space

      Class B office space for lease in downtown Fort Worth.
      715 Jones St, Fort Worth, TX 76102
      View Details
    • Contact for pricing
      22,261 SF

      Class A Office Space

      Class A office space in downtown Fort Worth.
      777 Main St, Fort Worth, TX 76102
      View Details
    • $1,050 /Mo
      568 SF

      Creative Office Space For Rent

      Office space in Near Southside's creative arts district.
      201-205 S Calhoun St, Fort Worth, TX 76102
      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.
    1004 W Bluff St
    Fort Worth, TX 76102
    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.