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

    320 Samuels Ave Fort Worth, TX 76102-2301

    • Hotels
    • 40,505 SF
    • 1.48 lot acres
    OFF-MARKET
    Value Estimations
    $850,000
    Show details
    Cap Rate Potential
    Location Intelligence
    Property ID
    US82-9262450
    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

    • Avid - Downtown Fort Worth / Hotel

    Property Details for 320 Samuels Ave

    Year built
    2022
    Lot size
    1.48 lot acres
    Property size
    40,505 SF
    Property type
    Hotels
    APN
    43769-3-1R2R
    APU
    4376931R2R

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

      Method
      Estimation
      ML approach
      $815,000

    • Comparable approach

      Method
      Estimation
      AI Estimate
      $1,307,000
      Market price range: $457k - $1.31M

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

    Location Insight

    • Map
    • Local Demand
    City
    Fort Worth
    County
    Tarrant
    State
    Texas
    Longitude
    -97.3279
    Latitude
    32.7618
    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
    $80,884
    $1,810,004
    $6,298,775
    $8,108,779
    -
    $1,810,004
    $6,298,775
    $8,108,779

    Comparable in this City

    • Value Estimation
      $370,000
      0.23 Acres

      815 Main St

      HOTEL • 0.23 Acres
      815 Main St, Fort Worth, TX 76102-5408
      View Details
    • Value Estimation
      $190,000
      99,428 SF

      Main St

      HOTEL • 99,428 SF
      Main St, Fort Worth, TX 76102
      View Details
    • Value Estimation by Request
      738,487 SF

      1300 Houston St, Unit 140

      HOTEL • 738,487 SF
      1300 Houston St, Fort Worth, TX 76102-6556
      View Details
    • Value Estimation
      $260,000
      334,061 SF

      815 Main St

      HOTEL • 334,061 SF
      815 Main St, Fort Worth, TX 76102-5408
      View Details
    • Value Estimation by Request

      918 Commerce St

      HOTEL
      918 Commerce St, Fort Worth, TX 76102
      View Details
    • Value Estimation
      $310,000
      0.23 Acres

      Main St

      HOTEL • 0.23 Acres
      Main St, Fort Worth, TX 76102
      View Details

    Similar Nearby for Sale

    • Contact for pricing
      400,000 SF

      Shops at MC820: Fort Worth Retail

      Prime Fort Worth restaurant pads, Hwy 820 access.
      820 & Marine Crk Pkwy, Fort Worth, TX 76102
      View Details
    • $800,000

      Fort Worth Commercial Land Opportunity

      Prime 18,313 SF lot, H-zoned, 10-story max.
      715 Clear Lake St, Fort Worth, TX 76102
      View Details
    • $100,000

      Fort Worth Commercial Land Investment

      Prime corner lot, 5,009 sq ft, ideal commercial development.
      1515 Peach St, Fort Worth, TX 76102
      View Details
    • $2,695,000

      Fort Worth Land For Sale

      1.125 acres in central Fort Worth near Stockyards.
      2219 N Main St, Fort Worth, TX 76102
      View Details
    • $317,500
      1,272 SF

      Updated Condo Near Trinity Trails

      Updated 2 bed, 2 bath condo near downtown amenities.
      950 Henderson St, Fort Worth, TX 76102
      View Details
    • Contact for pricing

      Shovel-Ready Land with Plans

      Land available with shovel-ready plans and clean reports.
      901 Collier St, Fort Worth, TX 76102
      View Details

    Similar Nearby for Lease

    • $22 SF/Yr
      900 SF

      Fort Worth Office Space Available

      Traditional Office Suites, 300-900 sq ft
      910 Collier St, Fort Worth, TX 76102
      View Details
    • Contact for pricing
      277,000 SF

      Burnett Lofts: Fort Worth Retail Space

      Modern Fort Worth retail space, 4,525 sq ft.
      1012 Burnett St, Fort Worth, TX 76102
      View Details
    • $28 SF/Yr
      1,024,627 SF

      Burnett Plaza: Fort Worth Office Space

      Class A Office, Fort Worth CBD, 21 Suites Available
      801 Cherry St, Fort Worth, TX 76102
      View Details
    • $35 SF/Yr
      22,261 SF

      Class A Office Space

      Class A office space in downtown Fort Worth.
      777 Main St, Fort Worth, TX 76102
      View Details
    • $30 SF/Yr
      2,257 SF

      Office Space Available For Sublease

      2,257 SF office space for sublease until December 2026.
      1301 W 7Th St, Fort Worth, TX 76102
      View Details
    • $31 SF/Yr
      12,000 SF

      Retail Space in Excellent Condition

      Retail space available for lease in Fort Worth, Texas.
      500 Taylor St, Fort Worth, TX 76102
      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.
    320 Samuels Ave
    Fort Worth, TX 76102-2301
    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.