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

    121 Worth St Grapevine, TX 76051-5316

    • Office buildings
    • 1,066 SF
    • 0.26 lot acres
    OFF-MARKET
    Last Sale
    Dec 21, 2023
    Value Estimations
    Cap Rate Potential
    Location Intelligence
    Property ID
    US82-3359109
    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

    • Office buildings

    Property Details for 121 Worth St

    Year built
    1970
    Lot size
    0.26 lot acres
    Property size
    1,066 SF
    Property type
    Office buildings
    APN
    16060-35-2-11
    APU
    1606035211

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

    • CAP approach

    • Comparable approach

    • Alternative Use

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

    Location Insight

    • Map
    • Local Demand
    City
    Grapevine
    County
    Tarrant
    State
    Texas
    Longitude
    -97.0774
    Latitude
    32.9381
    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
    $3,158
    $56,400
    $131,987
    $188,387
    -
    $56,400
    $131,987
    $188,387

    Comparable in this City

    • Value Estimation
      $650,000
      12,350 SF

      306 Dallas Rd

      OFFICE BUILDING • 12,350 SF
      306 Dallas Rd, Grapevine, TX 76051-4108
      View Details
    • Value Estimation
      $875,000
      14,807 SF

      2401 Ira E Woods Ave

      OFFICE BUILDING • 14,807 SF
      2401 Ira E Woods Ave, Grapevine, TX 76051-3997
      View Details
    • Value Estimation
      $1,125,000
      20,464 SF

      3215 State Hwy 360

      OFFICE BUILDING • 20,464 SF
      3215 State Hwy 360, Grapevine, TX 76051-4338
      View Details
    • Value Estimation
      $1,855,000
      58,110 SF

      3400 William D Tate Ave

      OFFICE BUILDING • 58,110 SF
      3400 William D Tate Ave, Grapevine, TX 76051-4337
      View Details
    • Value Estimation
      $905,000
      20,151 SF

      3600 William D Tate Ave

      OFFICE BUILDING • 20,151 SF
      3600 William D Tate Ave, Grapevine, TX 76051-8723
      View Details
    • Value Estimation by Request
      1,160 SF

      125 Worth St

      OFFICE BUILDING • 1,160 SF
      125 Worth St, Grapevine, TX 76051-5316
      View Details

    Similar Nearby for Sale

    • Contact for pricing
      5,120 SF

      Freestanding Medical Office Space

      5,120 SF medical office space available for sale.
      2401 Mustang Dr, Grapevine, TX 76051
      View Details
    • $6,760,000
      38,724 SF

      Highway Frontage Office Building

      Value-add opportunity with highway frontage near DFW Airport.
      3500 William D Tate Ave, Grapevine, TX 76051
      View Details
    • $1,395,000
      2,892 SF

      Downtown Grapevine Multi-Tenant Office Building

      Multi-tenant office building in historic Grapevine, TX for sale.
      110 S Barton St, Grapevine, TX 76051
      View Details
    • $1,025,000
      4,896 SF

      Prime Grapevine Office Building

      Newly renovated, 4,896 sq ft office space.
      1125 Ball St, Grapevine, TX 76051
      View Details
    • $2,394,620
      7,043 SF

      Prime Grapevine Executive Office Building

      7,043 SF Office, Newly Renovated, Great Location
      1010 Mustang Dr, Grapevine, TX 76051
      View Details
    • $5,240,000
      7,330 SF

      Grapevine Restaurant - NNN Lease

      High-Income Area, Long-Term Lease, Strong NOI
      1295 Main St, Grapevine, TX 76051
      View Details

    Similar Nearby for Lease

    • Contact for pricing
      26,062 SF

      Two-Story Office Building For Lease

      26,062 SF office building with flexible floor plans.
      1940 Enchanted Way, Grapevine, TX 76051
      View Details
    • $2,300,000
      7,043 SF

      Renovated Office Building with Parking

      Newly renovated office building with covered parking and signage.
      1010 Mustang Dr, Grapevine, TX 76051
      View Details
    • $1,050 /Mo
      38,489 SF

      Grapevine Office Space Available

      Office building in Grapevine, TX, offering 38,489 square feet.
      1701 W Northwest Hwy, Grapevine, TX 76051
      View Details
    • $1,500 /Mo
      15,000 SF

      351 Building For Lease - $1,500/MO

      351 Building For Lease - $1,500/MO
      351 E Hudgins Street, Grapevine, TX 76051
      View Details
    • $17 SF/Yr
      4,748 SF

      Grapevine Office Space Available

      Office spaces for lease in Grapevine, Texas.
      1450-1452 Hughes Rd, Grapevine, TX 76051
      View Details
    • $18 SF/Yr
      6,808 SF

      Grapevine Office Space for Lease

      3,404 SF Office, Prime Location
      4821 Merlot Ave, Grapevine, TX 76051
      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.
    121 Worth St
    Grapevine, TX 76051-5316
    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.