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

    2405 Main St Fort Worth, TX 76164-8520

    • Retail space
    • 4,620 SF
    • 0.20 lot acres
    OFF-MARKET
    Last Sale
    Mar 28, 2023
    Value Estimations
    $745,000
    Show details
    Cap Rate Potential
    Location Intelligence
    Property ID
    US82-9827821
    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

    • Lazy J Ranch Wear - Fort Worth Stockyards / Hat Shop / Western Apparel Store

    Property Details for 2405 Main St

    Year built
    1916
    Lot size
    0.20 lot acres
    Property size
    4,620 SF
    Property type
    Retail space
    APN
    12600-20-1R2
    APU
    12600201R2

    Description

    This exceptional investment opportunity presents a fee-simple ownership (land and building) of a 4,620 square foot retail storefront in Fort Worth, Texas. Currently 100% occupied by Boot Barn under a new 10-year Net Lease (NN) commencing October 1, 2024, and expiring September 30, 2034, with three 5-year renewal options. The lease includes 2% annual rent increases, ensuring consistent NOI growth and inflation protection. The property boasts a strong 6.00% cap rate and a current NOI of $145,530. Located at a signalized intersection on North Main Street, a major retail thoroughfare, this property benefits from high visibility and exceptional access. The site is strategically positioned near the Fort Worth Stockyards, a major tourist attraction undergoing a significant redevelopment, and is surrounded by a dense retail corridor with numerous national tenants, including a Walmart Supercenter, Target-anchored Montgomery Plaza, and Fort Worth Stockyards Station. The property's 0.2-acre lot is zoned for mixed use. Built in 1916 and renovated in 1980, this single-story building offers a compelling investment opportunity in a high-growth area with a strong demographic profile. The 5-mile trade area boasts a population exceeding 224,800, an average household income of $94,671, and over 203,000 employees. Limited landlord responsibilities make this an ideal low-management investment. The property's APN is 12600-20-1R2. Asking price is $2,426,000.

    Value Estimations

    based on Realmo’s proprietary methodology

    • Comparable approach

      Method
      Estimation
      AI Estimate
      $770,000
      Market price range: $193k - $771k

    • Alternative Use

      Use
      Estimation
      RETAIL STORES
      $520,000
      Current use
      COMMERCIAL (GENERAL)
      $720,000
      Change: +39% Conversion: Easy
      AUTO REPAIR, GARAGE
      $610,000
      Change: +17% Conversion: Difficult

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

    Location Insight

    • Map
    • Local Demand
    City
    Fort Worth
    County
    Tarrant
    State
    Texas
    Longitude
    -97.3495
    Latitude
    32.7884
    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
    $35,300
    $353,720
    $1,131,280
    $1,485,000
    -
    $353,720
    $1,131,280
    $1,485,000

    Comparable in this City

    • Value Estimation by Request
      0.69 Acres

      2606 Ellis Ave

      RETAIL STORES (PERSONAL SERVICES) • 0.69 Acres
      2606 Ellis Ave, Fort Worth, TX 76164-7149
      View Details
    • Value Estimation by Request
      420 SF

      602 Central Ave

      RETAIL STORES (PERSONAL SERVICES) • 420 SF
      602 Central Ave, Fort Worth, TX 76164-9175
      View Details
    • Value Estimation
      $3,510,000
      27,590 SF

      2601 Main St

      RETAIL STORES (PERSONAL SERVICES) • 27,590 SF
      2601 Main St, Fort Worth, TX 76164-7143
      View Details
    • Value Estimation
      $1,840,000
      13,283 SF

      2021 Main St

      RETAIL STORES (PERSONAL SERVICES) • 13,283 SF
      2021 Main St, Fort Worth, TX 76164-8510
      View Details
    • Value Estimation
      $1,235,000
      8,103 SF

      2100 Ephriham Ave

      RETAIL STORES (PERSONAL SERVICES) • 8,103 SF
      2100 Ephriham Ave, Fort Worth, TX 76164-6640
      View Details
    • Value Estimation
      $1,885,000
      13,350 SF

      100 Exchange Ave

      RETAIL STORES (PERSONAL SERVICES) • 13,350 SF
      100 Exchange Ave, Fort Worth, TX 76164-8210
      View Details

    Similar Nearby for Sale

    • $5,367,824
      15,070 SF

      Fort Worth Retail NNN Property

      Retail property in Fort Worth with long-term NNN lease.
      108 NE 28Th St, Fort Worth, TX 76164
      View Details
    • Contact for pricing
      7,131 SF

      Restored Downtown Space For Sale

      Updated downtown space suitable for creative office, bar, or restaurant.
      907 Houston St, Fort Worth, TX 76164
      View Details
    • $875,000
      3,390 SF

      Turn Key Restaurant Building

      Second generation restaurant building with FF&E included.
      1617 NW 25Th St, Fort Worth, TX 76164
      View Details
    • $1,955,670
      0.64 Acres

      Prime Stockyards Commercial Land

      Fort Worth, TX: 0.64 acres, $1.9M
      2307 Ellis Ave, Fort Worth, TX 76164
      View Details
    • $325,000

      Commercial Lot Near Stockyards

      Commercial land near stockyards and Trinity River project.
      306 W Northside Dr, Fort Worth, TX 76164
      View Details
    • $1,150,000
      3,896 SF

      Unique Historic Office Building

      Meticulously restored historic home, ideal for professional office use.
      204 W Central Ave, Fort Worth, TX 76164
      View Details

    Similar Nearby for Lease

    • Contact for pricing
      5,612 SF

      Retail Space Available for Lease

      5,612 SF retail space with designated parking.
      625 S Main St, Fort Worth, TX 76164
      View Details
    • $1,600 /Mo
      12,197 SF

      Retail Space in Fort Worth

      Street-level retail space with high visibility and natural light.
      1545 N Main St, Fort Worth, TX 76164
      View Details
    • $1,625 /Mo
      12,197 SF

      Retail Space in Fort Worth

      Multi-use building with character, high visibility, available January 2026.
      1541 N Main St, Fort Worth, TX 76164
      View Details
    • $1,625 /Mo
      12,197 SF

      Retail Space in Fort Worth

      Multi-use building with character, street-level visibility, available January 2026.
      1543 N Main St, Fort Worth, TX 76164
      View Details
    • Contact for pricing
      6,969 SF

      Retail Space Near Convention Center

      Retail spaces available near Fort Worth Convention Center.
      701 Houston St, Fort Worth, TX 76164
      View Details
    • $15 SF/Yr
      10,875 SF

      Renovated Retail Space For Rent

      Renovated retail space near Fort Worth Stockyards and Elrod's Grocery.
      1600-1602 NW 25Th St, Fort Worth, TX 76164
      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.
    2405 Main St
    Fort Worth, TX 76164-8520
    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.