Your AI Navigator in Commercial Real Estate
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
    Property profile & analytics

    3100 Crystal Spgs Bedford, TX 76021

    • Hotels
    • 29,473 SF
    • 1.45 lot acres
    OFF-MARKET
    Value Estimations
    $665,000
    Show details
    Cap Rate Potential
    Location Intelligence
    Property ID
    US82-3607046
    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

    • Hotels

    Property Details for 3100 Crystal Spgs

    Year built
    1998
    Lot size
    1.45 lot acres
    Property size
    29,473 SF
    Property type
    Hotels
    APN
    30680-13-1RA
    APU
    30680131RA

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

      Method
      Estimation
      ML approach
      $670,000

    • Comparable approach

      Method
      Estimation
      AI Estimate
      $481,000
      Market price range: $312k - $889k

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

    Location Insight

    • Map
    • Local Demand
    City
    Bedford
    County
    Tarrant
    State
    Texas
    Longitude
    -97.1118
    Latitude
    32.8531
    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
    $47,068
    $252,824
    $2,154,176
    $2,407,000
    -
    $252,824
    $2,154,176
    $2,407,000

    Comparable in this City

    • Value Estimation
      $450,000
      127,528 SF

      3005 Airport Fwy

      HOTEL • 127,528 SF
      3005 Airport Fwy, Bedford, TX 76021-6011
      View Details
    • Value Estimation
      $850,000
      58,677 SF

      1809 Hwy 121

      HOTEL • 58,677 SF
      1809 Hwy 121, Bedford, TX 76021-8188
      View Details
    • Value Estimation
      $480,000
      16,850 SF

      2501 Airport Fwy

      HOTEL • 16,850 SF
      2501 Airport Fwy, Bedford, TX 76021-5845
      View Details
    • Value Estimation
      $980,000
      78,971 SF

      2321 Airport Fwy

      HOTEL/MOTEL • 78,971 SF
      2321 Airport Fwy, Bedford, TX 76021
      View Details
    • Value Estimation
      $810,000
      80,448 SF

      2201 Airport Fwy

      HOTEL • 80,448 SF
      2201 Airport Fwy, Bedford, TX 76021-5842
      View Details
    • Value Estimation
      $1,010,000
      45,506 SF

      1908 Frst Rdg Dr

      HOTEL/MOTEL • 45,506 SF
      1908 Frst Rdg Dr, Bedford, TX 76021-5727
      View Details

    Similar Nearby for Sale

    • Contact for pricing
      11,000 SF

      Retail Property with Highway Frontage

      Retail space with secure storage and highway frontage.
      1805 Reliance Pkwy, Bedford, TX 76021
      View Details
    • $1,500,000
      5,777 SF

      Bedford Office Building For Sale

      5,777 SF office building located in Bedford, Texas.
      2324 Cheek Sparger Rd, Bedford, TX 76021
      View Details
    • $1,200,000
      7,349 SF

      Bedford TX Mixed-Use Investment Opportunity

      7,349 SF Vacant Mixed-Use Building, High Potential
      2520 Harwood Rd, Bedford, TX 76021
      View Details
    • $549,000
      0.80 Acres

      Turnkey Veterinary Clinic Opportunity

      Well-maintained veterinary clinic in a high-traffic Bedford location.
      2500 Harwood Rd, Bedford, TX 76021
      View Details
    • Contact for pricing
      10.70 Acres

      10.7 Acres Bedford Commercial Land

      Prime Bedford location, high visibility, major thoroughfare access.
      1801 Harwood Rd, Bedford, TX 76021
      View Details
    • Contact for pricing
      1,520 SF

      Medical Office Building For Sale

      1,520 SF medical office with 5 operatories, Bedford, TX.
      2700 Brown Trl, Bedford, TX 76021
      View Details

    Similar Nearby for Lease

    • Contact for pricing
      7,349 SF

      Prime Bedford Office Space

      Modern Office Suites, Tarrant County
      2520 Harwood Rd, Bedford, TX 76021
      View Details
    • Contact for pricing
      9,003 SF

      Harwood Rd Office Suites

      Bedford, TX Office Space Available
      313 Harwood Rd, Bedford, TX 76021
      View Details
    • $599 /Mo

      Professional Office Space Available

      Well-maintained office suite suitable for various professional services.
      1903 Central Dr, Bedford, TX 76021
      View Details
    • $18 SF/Yr
      12,479 SF

      Bedford Office Space Available

      Office space for rent in Bedford, TX.
      2208 Highway 121, Bedford, TX 76021
      View Details
    • $16 SF/Yr
      2,500 SF

      Retail Space with High Visibility

      Prime retail location suitable for various commercial uses.
      2901 Martin Dr, Bedford, TX 76021
      View Details
    • $16 SF/Yr
      21,451 SF

      Modern Office Space in Bedford

      21,451 SF office space with modern finishes available for lease.
      1900 L Don Dodson Dr, Bedford, TX 76021
      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.
    3100 Crystal Spgs
    Bedford, TX 76021
    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
    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.