Add Listing
Property Lookup
    Property Lookup
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    AI Search
    1411 Wesleyan St Fort Worth, TX 76105
    Back to Search
    The Largest CRE Database in the US with Over 1 Million Listings
    Property profile & analytics

    1411 Wesleyan St Fort Worth, TX 76105

    View on Map
    • Investment properties
    • 5,600 SF
    • 0.07 lot acres
    Off-Market
    Last Sale Mar 23, 2020
    Property ID
    US82-2842932
    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.
    Value Estimations
    $1,595,000
    Show details
    Cap Rate Potential
    Location Intelligence

    Current Use by Public Records

    • Sanctuary Boxing Gym / Gym & Fitness Center / Sports School

    Property Details for 1411 Wesleyan St

    Year built
    1918
    Lot size
    0.07 lot acres
    Property size
    5,600 SF
    Property type
    Investment properties
    Property subtype
    Live-work space
    APN
    32750---28----7B--20
    APU
    32750287B20

    Value Estimations

    based on Realmo’s proprietary methodology

    • CAP approach

      CAP Return
      Estimation
      6%
      $1,695,000
      6.5%
      $1,565,000
      7%
      $1,450,000

    • Comparable approach

      Method
      Estimation
      AI Estimate
      $1,623,000
      Market price range: $481k - $1.62M

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

    Location Insight

    • Map
    • Local Demand
    City
    Fort Worth
    County
    Tarrant
    State
    Texas
    Longitude
    -97.2808
    Latitude
    32.7303
    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
    $4,865
    $3,200
    $268,960
    $272,160
    -
    $3,200
    $268,960
    $272,160

    Comparable in this City

    • Value Estimation
      $640,000
      2,248 SF

      1800 Mitchell Blvd

      OFFICE/RESIDENTIAL (MIXED USE) • 2,248 SF
      1800 Mitchell Blvd, Fort Worth, TX 76105-2117
      View Details
    • Value Estimation by Request
      396 SF

      1910 Vaughn Blvd

      OFFICE/RESIDENTIAL (MIXED USE) • 396 SF
      1910 Vaughn Blvd, Fort Worth, TX 76105-3139
      View Details
    • Value Estimation
      $625,000
      2,196 SF

      4158 Rosedale St

      OFFICE/RESIDENTIAL (MIXED USE) • 2,196 SF
      4158 Rosedale St, Fort Worth, TX 76105-1739
      View Details
    • Value Estimation
      $1,110,000
      3,900 SF

      3700 Rosedale St

      OFFICE/RESIDENTIAL (MIXED USE) • 3,900 SF
      3700 Rosedale St, Fort Worth, TX 76105-1701
      View Details
    • Value Estimation by Request
      1,400 SF

      4023 Berry St

      OFFICE/RESIDENTIAL (MIXED USE) • 1,400 SF
      4023 Berry St, Fort Worth, TX 76105-4955
      View Details
    • Value Estimation by Request
      4,548 SF

      2126 Amanda Ave

      Churches & religious facilities • 4,548 SF
      2126 Amanda Ave, Fort Worth, TX 76105
      View Details

    Similar Nearby for Sale

    • $400,000
      0.85 Acres

      Unfinished Church on Oversized Lot

      Unfinished church on large lot with high potential in Fort Worth.
      5114 Pinson St, Fort Worth, TX 76105
      View Details
    • $330,000
      0.14 Acres

      Renovated Duplex Near Texas Wesleyan

      2005 duplex featuring renovated units near Texas Wesleyan University.
      2837 Avenue J, Fort Worth, TX 76105
      View Details
    • Contact for pricing
      10,800 SF

      Remodeled Commercial Building on Major Street

      Freestanding commercial building with high visibility and ample parking.
      4400 E Berry St, Fort Worth, TX 76105
      View Details
    • $205,000
      1.01 Acres

      One-Acre Lot in Fort Worth

      One-acre lot ideal for custom home in growing Fort Worth.
      4624 Sunshine Dr, Fort Worth, TX 76105
      View Details
    • $100,000
      0.18 Acres

      Residential Land Near TWU Area

      Unimproved land suitable for infill residential development.
      2830 A Ave, Fort Worth, TX 76105
      View Details

    Similar Nearby for Lease

    • $5,000 /Mo
      18,557 SF

      Restaurant Space with Drive-Thru

      1,550 SF restaurant space with existing drive-thru available for lease.
      1224 S Ayers Ave, Fort Worth, TX 76105
      View Details
    • Contact for pricing
      1,200 SF

      Retail Space in Busy Center

      Family Dollar anchored retail space available at busy intersection.
      3701-3705 E Rosedale St, Fort Worth, TX 76105
      View Details
    • Contact for pricing
      12,738 SF

      Freestanding Class A Retail Building

      Freestanding Class A retail building in a high-density area.
      1201 N Beach St, Fort Worth, TX 76105
      View Details
    • Contact for pricing
      7,200 SF

      Fort Worth Warehouse Space Available

      Updated warehouse space with dock and grade level doors.
      2601-2619 Ludelle St, Fort Worth, TX 76105
      View Details
    • Contact for pricing
      371,327 SF

      Fort Worth Warehouse Space Available

      371,327 SF warehouse with dock doors and parking.
      15301 N Beach St, Fort Worth, TX 76105
      View Details
    • Contact for pricing
      2,000 SF

      Established Office Space Available

      Office space for lease in a well-established area.
      9433 N Beach St, Fort Worth, TX 76105
      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.
    1411 Wesleyan St
    Fort Worth, TX 76105
    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!