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

    14081 Willow Spgs Rd Fort Worth, TX

    • Day care centers
    • 15,577 SF
    • 1.89 lot acres
    OFF-MARKET
    Last Sale
    Jun 30, 2022
    Value Estimations
    $480,000
    Show details
    Cap Rate Potential
    Location Intelligence
    Property ID
    US82-2833452
    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

    • Day care centers

    Property Details for 14081 Willow Spgs Rd

    Year built
    2008
    Lot size
    1.89 lot acres
    Property size
    15,577 SF
    Property type
    Day care centers
    APN
    32942A-1-1
    APU
    32942A11

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

      Method
      Estimation
      ML approach
      $480,000

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

    Location Insight

    • Map
    • Local Demand
    City
    Fort Worth
    County
    Tarrant
    State
    Texas
    Longitude
    -97.3969
    Latitude
    32.9868
    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
    $48,242
    $82,111
    $2,048,823
    $2,130,934
    -
    $82,111
    $2,048,823
    $2,130,934

    Comparable in this City

    • Value Estimation
      $255,000
      1,440 SF

      Mission, TX

      DAY CARE, PRE-SCHOOL • 1,440 SF
      Mission, TX
      View Details
    • Value Estimation
      $350,000
      4,500 SF

      Edinburg, TX

      DAY CARE, PRE-SCHOOL • 4,500 SF
      Edinburg, TX
      View Details
    • Value Estimation
      $275,000
      3,200 SF

      Lorine St

      DAY CARE, PRE-SCHOOL • 3,200 SF
      Lorine St, Keller, TX
      View Details
    • Value Estimation
      $375,000
      7,313 SF

      N

      DAY CARE, PRE-SCHOOL • 7,313 SF
      N, Doffing Rd, TX
      View Details
    • Value Estimation
      $310,000
      4,611 SF

      N

      DAY CARE, PRE-SCHOOL • 4,611 SF
      N, Rooth Rd, TX
      View Details
    • Value Estimation
      $355,000
      3,976 SF

      7209 Us Highway

      DAY CARE, PRE-SCHOOL • 3,976 SF
      7209 Us Highway, 83, TX
      View Details

    Similar Nearby for Sale

    • $5,905,000
      10,000 SF

      Learning Experience Net-Leased Investment

      Single-tenant property in Austin MSA with long-term income potential.
      15054 W State Hwy, Bee Cave, TX
      View Details
    • $4,886,924
      14,924 SF

      Cadence Academy Forney Investment Opportunity

      NNN leased Cadence Academy with favorable escalators in Forney, TX.
      929 College Ave, Forney, TX
      View Details
    • Contact for pricing
      3,141 SF

      Established Daycare on 1.13 Acres

      3,141 SF daycare on 1.13 acres, strong demographics.
      144 W Pkwy Blvd, Dallas, TX
      View Details
    • $2,300,000

      US-82 Retail Investment Opportunity

      Retail property near Interstate 35 and major retailers.
      805 Us-82, Gainesville, TX
      View Details
    • $3,900,000

      New Dual Drive-Thru Restaurant

      New restaurant with dual drive-thru in growing Austin metro.
      19410 Ronald Reagan Blvd, Leander, TX
      View Details
    • $3,900,000
      7,808 SF

      Adaptable Building in Coppell, TX

      Second-generation school opportunity in a high-traffic location.
      109 Natches Trce, Dallas, TX
      View Details

    Similar Nearby for Lease

    • $27 SF/Yr
      20,000 SF

      New Construction Retail Space Available

      Modern retail space for lease in high-growth area.
      6002 Fm 3180 Rd, Cove, TX
      View Details
    • Contact for pricing
      8,314 SF

      Freestanding Daycare in Las Colinas

      Turnkey daycare facility in prime Las Colinas location.
      4961 N O'connor Rd, Irving, TX
      View Details
    • Contact for pricing
      10,360 SF

      Loop 1604 Retail Opportunity

      Highly visible retail space on Loop 1604.
      1623 W Acc Rd, San Antonio, TX
      View Details
    • $3,700 /Mo
      2,200 SF

      Downtown Manor Daycare Opportunity

      2,200 SF daycare space in downtown Manor, Texas.
      101 E Boyce St, Manor, TX
      View Details
    • Contact for pricing
      8,000 SF

      New Retail/Medical Building in Austin

      New building perfect for medical, dental, professional, day care.
      7027 Us-290, Austin, TX
      View Details
    • $3,650,000
      15,120 SF

      Former Daycare Center For Rent

      Well-maintained daycare center with fenced play area and solar panels.
      601 Rnch Rd 620 S, Lakeway, 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.
    14081 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.
    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.