Add Listing
    Property Lookup
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    1933 Heritage Trce Pkwy Fort Worth, TX 76177-2512
    Back to Search
    Property profile & analytics

    1933 Heritage Trce Pkwy, Fort Worth, TX 76177-2512

    View on Map
    • Drug stores
    • 9,100 SF
    • 2.29 lot acres
    Off-Market
    Last Sale Feb 17, 2023
    Property ID
    US83-1331548
    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
    $1,375,000
    Show details
    Cap Rate Potential
    Location Intelligence

    Current Use by Public Records

    • Coinhub Bitcoin ATM Teller / Atm
    • CDReload - Online Bitcoin ATM / Atm / Crypto Atm
    • LibertyX Bitcoin ATM / Atm
    • CVS / Pharmacy
    • CVS Pharmacy / Pharmacy

    Property Details for 1933 Heritage Trce Pkwy

    Year built
    2019
    Lot size
    2.29 lot acres
    Property type
    Drug stores
    APN
    9078Q-1-1
    APU
    9078Q11

    Sales History

    Date Price Buyer Seller Deed Type Mortgage
    Feb 17, 2023 — Navid Kefayae Cf Cvh 2020 Propco LLC Special Warranty Deed —
    Dec 28, 2020 — Cf Cvii 2020 Propco LLC Cvs Pharmacy INC Special Warranty Deed $115.4M · Wells Fargo Bank NA

    Value Estimations

    based on Realmo’s proprietary methodology

    • Comparable approach

      Method
      Estimation
      AI Estimate
      $1,382,000
      Market price range: $398k - $1.38M

    • Alternative Use

      Use
      Estimation
      RETAIL STORES
      $875,000
      Current use
      MEDICAL BUILDING
      $1,090,000
      Change: +24% Conversion: Difficult
      AUTO REPAIR, GARAGE
      $1,025,000
      Change: +17% Conversion: Difficult
      RESTAURANT
      $880,000
      Change: +0% Conversion: Easy

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

    Location Insight

    • Map
    • Local Demand
    City
    Fort Worth
    County
    Tarrant
    State
    Texas
    Longitude
    -97.3323
    Latitude
    32.9153
    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
    $41,202
    $1,499,220
    $342,530
    $1,841,750
    -
    $1,499,220
    $342,530
    $1,841,750

    Comparable in this City

    • Value Estimation
      $4,490,000
      123,000 SF

      3300 Texas Sage Trl

      GROCERY, SUPERMARKET
      3300 Texas Sage Trl, Fort Worth, TX 76177-8600
      View Details
    • Value Estimation
      $520,000
      4,250 SF

      3001 Alliance Gtwy Fwy

      CONVENIENCE STORE (W/FUEL PUMP)
      3001 Alliance Gtwy Fwy, Fort Worth, TX 76177-2453
      View Details
    • Value Estimation
      $1,300,000
      40,576 SF

      12901 Cabela Dr

      RETAIL STORES (PERSONAL SERVICES)
      12901 Cabela Dr, Fort Worth, TX 76177-3004
      View Details
    • Value Estimation
      $1,140,000
      7,578 SF

      12853 Cabela Dr

      RETAIL STORES (PERSONAL SERVICES)
      12853 Cabela Dr, Fort Worth, TX 76177-3048
      View Details
    • Value Estimation
      $15,010,000
      128,640 SF

      3451 Heritage Trce Pkwy

      GROCERY, SUPERMARKET
      3451 Heritage Trce Pkwy, Fort Worth, TX 76177-7505
      View Details
    • Value Estimation
      $4,045,000
      172,644 SF

      12901 Cabela Dr

      RETAIL STORES (PERSONAL SERVICES)
      12901 Cabela Dr, Fort Worth, TX 76177-3004
      View Details

    Similar Nearby for Sale

    • Contact for pricing
      10,800 SF

      Retail Pad Sites Available

      New pad sites available Q1 2025 in mixed-use development.
      3003 Compose St, Fort Worth, TX 76177
      View Details
    • Contact for pricing
      4,919 SF

      New Fort Worth Retail Opportunity

      New construction 7-Eleven with long-term corporate lease near I-35.
      11229 Timberland Blvd, Fort Worth, TX 76177
      View Details
    • Contact for pricing
      12,500 SF

      Kiddie Academy NNN Lease Opportunity

      Absolute NNN leased Kiddie Academy with exceptional operating history.
      9773 Tehama Ridge Pkwy, Fort Worth, TX 76177
      View Details
    • New
      $575,000
      11.79 Acres

      Industrial Office Warehouse Condominium Unit

      End-unit condo with office space, warehouse area, overhead door access, and dedicated parking for flexible business use.
      13053 Harmon Rd, Fort Worth, TX 76177
      View Details
    • Contact for pricing

      Freestanding Building on 2.72 Acres

      16,500 SF building with 161 parking spaces for sale.
      9101 Tehama Ridge Pkwy, Fort Worth, TX 76177
      View Details
    • New
      $599,900
      11.79 Acres

      Fully Finished Industrial Condo

      Turnkey industrial condo with mezzanine offering flexible retail or automotive conversion options.
      13053 Harmon Rd, Fort Worth, TX 76177
      View Details

    Similar Nearby for Lease

    • Contact for pricing
      974 SF

      Retail Space Near Alliance Airport

      Retail space available near I-35W and Westport Pkwy.
      2421 Westport Pkwy, Fort Worth, TX 76177
      View Details
    • Contact for pricing
      2,336 SF

      Retail Space Available For Sublease

      Retail space available for sublease in Fort Worth, Texas.
      9025 Freeway N, Fort Worth, TX 76177
      View Details
    • Contact for pricing
      1,460 SF

      Retail Strip with High Visibility

      Retail space available in high-traffic Fort Worth location.
      2401 Heritage Trace Pkwy, Fort Worth, TX 76177
      View Details
    • Contact for pricing
      4,240 SF

      Endcap Retail Space with Drive-Thru

      Endcap retail space with drive-thru in high-growth area.
      9201 White Swan Pl, Fort Worth, TX 76177
      View Details
    • Contact for pricing
      13,380 SF

      Mixed-Use Development Space Available

      Retail, restaurant, medical, and office spaces available for lease.
      1901 Heritage Trace Pkwy, Grapevine, TX 76177
      View Details
    • Contact for pricing
      2,426 SF

      Retail Space Near Alliance Airport

      Retail space available near I-35W and Westport Pkwy.
      2401 Westport Pkwy, Fort Worth, TX 76177
      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.
    1933 Heritage Trce Pkwy
    Fort Worth, TX 76177-2512
    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

    Thank You for Inquiry
    1933 Heritage Trce Pkwy, Fort Worth, TX, 76177
    letter with green check mark
    Check your email
    We sent you the
    agent's contact details. yellow underline
    Can't find it?
    Please check your junk/spam folder.
    Google sign-in failed. Please try again or use another login method.
    Sign Up Successful!
    You now have access to more from Realmo!