Add Listing
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

    12600 Willow Spgs Rd Fort Worth, TX

    • Office buildings
    • 53,619 SF
    • 14.34 lot acres
    OFF-MARKET
    Value Estimations
    $8,260,000
    Show details
    Cap Rate Potential
    Location Intelligence
    Property ID
    US82-6840109
    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 12600 Willow Spgs Rd

    Year built
    2021
    Lot size
    14.34 lot acres
    Property size
    53,619 SF
    Property type
    Office buildings
    APN
    47157Y-1-2
    APU
    47157Y12

    Value Estimations

    based on Realmo’s proprietary methodology

    • Alternative Use

      Use
      Estimation
      COMMERCIAL (GENERAL)
      $8,085,000
      RESTAURANT
      $6,560,000
      AUTO REPAIR, GARAGE
      $6,035,000
      RETAIL STORES
      $5,165,000

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

    Location Insight

    • Map
    • Local Demand
    City
    Fort Worth
    County
    Tarrant
    State
    Texas
    Longitude
    -97.3897
    Latitude
    32.9553
    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
    $221,924
    $1,499,499
    $9,538,975
    $11,038,474
    -
    $1,499,499
    $9,538,975
    $11,038,474

    Comparable in this City

    • Value Estimation by Request
      2,880 SF

      Oakview Rd, TX

      OFFICE BUILDING • 2,880 SF
      Oakview Rd, TX
      View Details
    • Value Estimation by Request
      720 SF

      W

      OFFICE BUILDING • 720 SF
      W, Ih 20, TX
      View Details
    • Value Estimation by Request
      1,200 SF

      York Rd, TX

      OFFICE BUILDING • 1,200 SF
      York Rd, TX
      View Details
    • Value Estimation
      $585,000
      1,008 SF

      Fm 866, TX

      OFFICE BUILDING • 1,008 SF
      Fm 866, TX
      View Details
    • Value Estimation
      $780,000
      3,920 SF

      Edinburg, TX

      OFFICE BUILDING • 3,920 SF
      Edinburg, TX
      View Details
    • Value Estimation
      $780,000
      5,197 SF

      Mcallen, TX

      OFFICE BUILDING • 5,197 SF
      Mcallen, TX
      View Details

    Similar Nearby for Sale

    • Contact for pricing
      9,400 SF

      San Antonio Office Building For Sale

      Office building near Blanco and West Ave, San Antonio, TX.
      1117-1123 Patricia Dr, San Antonio, TX
      View Details
    • Contact for pricing
      47,434 SF

      Sharyland Professional Center Office Space

      Office space in Sharyland Plantation, excellent visibility and traffic.
      4101 S Shary Rd, McAllen, TX
      View Details
    • Contact for pricing
      9,051 SF

      Medical/Professional Building IH-35E Frontage

      Medical/Professional building with freeway visibility and turnkey finish out.
      2801 N Ih 35E, Carrollton, TX
      View Details
    • $2,950,000
      12,750 SF

      Grand Prairie Office Space Available

      Office building in Grand Prairie, TX, near major highways.
      2210 State 360 Hwy, Grand Prairie, TX
      View Details
    • Contact for pricing

      Remodeled Office Building Investment

      Remodeled office building with 100% occupancy and great frontage.
      20811 Dawn Dr, Lago Vista, TX
      View Details
    • Contact for pricing
      10,080 SF

      Freestanding Office Building For Sale

      10,080 SF office building with customizable space in Spring, TX.
      21613 Rhodes Rd, Houston, TX
      View Details

    Similar Nearby for Lease

    • Contact for pricing
      35,477 SF

      Class A Office Building

      Four-story office building with high-end finishes and sustainable design.
      9900 Hillwood Pkwy, Fort Worth, TX
      View Details
    • Contact for pricing
      28,281 SF

      Class A Office Space Available

      Multiple Class A office buildings for lease in The Woodlands.
      4 Hughes Landing Blvd, The Woodlands, TX
      View Details
    • Contact for pricing
      7,974 SF

      Two-Story Office Building For Lease

      Two-story office building suitable for call center or back office.
      6010 Ardisana Ave, San Antonio, TX
      View Details
    • Contact for pricing
      191 SF

      Four-Story Office Building For Rent

      Four-story office building with convenient access to major highways.
      5930 Lbj Fwy, Dallas, TX
      View Details
    • Contact for pricing
      2,761 SF

      Travis Heights Office Building For Rent

      Four-story office building near downtown Austin and St. Edwards University.
      3000 S I-35, Austin, TX
      View Details
    • Contact for pricing
      3,659 SF

      Flower Mound Office Space Available

      Well-maintained office building with convenient highway access and ample parking.
      601 Silveron Blvd, Flower Mound, TX
      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.
    12600 Willow Spgs Rd
    Fort Worth, TX
    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.
    Sign Up Successful!
    You now have access to more from Realmo!