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

    25 Leonard Trl Westworth Village, TX 76114-4037

    • Assisted living facilities
    • 118,265 SF
    • 6.63 lot acres
    OFF-MARKET
    Value Estimations
    $1,675,000
    Show details
    Cap Rate Potential
    Location Intelligence
    Property ID
    US82-9721824
    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

    • Assisted living facilities

    Property Details for 25 Leonard Trl

    Year built
    2014
    Lot size
    6.63 lot acres
    Property size
    118,265 SF
    Property type
    Assisted living facilities
    Property subtype
    Retirement homes
    APN
    46457-1-1
    APU
    4645711

    Value Estimations

    based on Realmo’s proprietary methodology

    • Alternative Use

      Use
      Estimation
      HOMES (RETIRED, HANDICAP, REST, CONVALESCENT, NURSING)
      $1,690,000
      Current use

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

    Location Insight

    • Map
    • Local Demand
    City
    Westworth Village
    County
    Tarrant
    State
    Texas
    Longitude
    -97.4235
    Latitude
    32.7574
    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
    $576,293
    $2,311,840
    $25,864,160
    $28,176,000
    -
    $2,311,840
    $25,864,160
    $28,176,000

    Comparable in this City

    • Value Estimation
      $2,845,000
      293,358 SF

      4925 Scott Rd

      HOMES (RETIRED, NURSING) • 293,358 SF
      4925 Scott Rd, Fort Worth, TX 76114-4468
      View Details
    • Value Estimation by Request
      30,327 SF

      2129 Skyline Dr

      HOMES (RETIRED, NURSING) • 30,327 SF
      2129 Skyline Dr, Fort Worth, TX 76114-1924
      View Details
    • Value Estimation by Request
      3,848 SF

      6515 Westworth Blvd

      DENTAL BUILDING • 3,848 SF
      6515 Westworth Blvd, Westworth Village, TX 76114-4058
      View Details
    • Value Estimation by Request
      3,100 SF

      1141 Long Ave

      MEDICAL BUILDING • 3,100 SF
      1141 Long Ave, River Oaks, TX 76114-3012
      View Details
    • Value Estimation by Request
      1,967 SF

      900 Roberts Cut Off Rd

      DENTAL BUILDING • 1,967 SF
      900 Roberts Cut Off Rd, Fort Worth, TX 76114
      View Details
    • Value Estimation by Request
      6,612 SF

      5201 Riv Oaks Blvd

      MEDICAL BUILDING • 6,612 SF
      5201 Riv Oaks Blvd, River Oaks, TX 76114-2923
      View Details

    Similar Nearby for Sale

    • $2,498,601

      Land Adjacent to Walmart Supercenter

      Commercial land available adjacent to Walmart Supercenter.
      2245 Jacksboro Hwy, Fort Worth, TX 76114
      View Details
    • $1,089,000

      Land Adjacent to Walmart Supercenter

      One acre of land adjacent to a Walmart Supercenter.
      2245 Jacksboro Hwy, Fort Worth, TX 76114
      View Details
    • $1,250,000
      0.32 Acres

      Turn-Key Daycare Business Opportunity

      Licensed daycare center with a capacity of 110 children.
      1107 Roberts Cut Off Rd, River Oaks, TX 76114
      View Details
    • $100,000
      0.13 Acres

      Fort Worth Land Opportunity

      Unimproved land in a rapidly growing Fort Worth area.
      10b Michigan Ave, Fort Worth, TX 76114
      View Details
    • $325,000
      0.14 Acres

      Residential Land in Gated Community

      6,011 sq. ft. lot in Magnolia West.
      225 Magnolia Ln, Fort Worth, TX 76114
      View Details
    • $530,000
      0.67 Acres

      Prime Land in River Oaks

      Desirable 0.67-acre property in River Oaks, TX, for redevelopment.
      5550 Baylor Ave, River Oaks, TX 76114
      View Details

    Similar Nearby for Lease

    • Contact for pricing
      100,000 SF

      Town & Country Shopping Center

      Prime Fort Worth Retail Space
      2400-2534 Jacksboro Hwy, River Oaks, TX 76114
      View Details
    • Contact for pricing
      3,800 SF

      Retail Space on Highway 199

      Retail space with frontage on Highway 199, Fort Worth.
      2201 Jacksboro Hwy, Fort Worth, TX 76114
      View Details
    • Contact for pricing
      1,547 SF

      Retail Space on Jacksboro Hwy

      Retail space available for rent on Jacksboro Highway.
      2250-2254 Jacksboro Hwy, Fort Worth, TX 76114
      View Details
    • $13 SF/Yr
      12,047 SF

      Retail Space in Calloway Center

      Retail space available in a highly visible, busy Fort Worth center.
      5932 River Oaks Blvd, Fort Worth, TX 76114
      View Details
    • Contact for pricing
      10,908 SF

      Freestanding Retail Space on Jacksboro

      Former CVS available for lease in Fort Worth, Texas.
      2706 Jacksboro Hwy, Fort Worth, TX 76114
      View Details
    • Contact for pricing
      4,600 SF

      Retail Space in High-Traffic Area

      4,600 SF retail space in a high-traffic Fort Worth location.
      1337 Shenna Blvd, Fort Worth, TX 76114
      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.
    25 Leonard Trl
    Westworth Village, TX 76114-4037
    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.