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

    3401 Riverside Dr Fort Worth, TX 76119-3014

    • Office buildings
    • 1,800 SF
    • 2.54 lot acres
    OFF-MARKET
    Last Sale
    Jun 08, 2022
    Value Estimations
    $275,000
    Show details
    Cap Rate Potential
    Location Intelligence
    Property ID
    US82-1309708
    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

    • Local Homes / Home Builder
    • Jeff's Home Services / Appliance Repair Service

    Property Details for 3401 Riverside Dr

    Year built
    1962
    Lot size
    2.54 lot acres
    Property size
    1,800 SF
    Property type
    Office buildings
    APN
    A 943-1M
    APU
    A9431M

    Description

    This exceptional 1800-square-foot commercial property, located at 3401 S Riverside Dr in Fort Worth, Texas (zip code 76119), presents a unique opportunity for a single tenant. The building is a modern, renovated structure ideally suited for coworking spaces, offering a versatile layout adaptable to various business needs. The property type encompasses office, land, and retail uses, providing flexibility for the tenant. The building sits in Tarrant County and offers ample parking, clearly designated for building tenants (see survey in provided photos). The space is ready for immediate occupancy and includes the option of acquiring existing office desks and furniture. This is a single-tenant occupancy property, ensuring privacy and control. Beyond the main building, there's potential for additional outside storage, adding to the property's overall utility. The property's prime location in Fort Worth makes it easily accessible and highly visible, offering excellent potential for business growth and visibility. This is a rare opportunity to secure a well-maintained, versatile commercial space in a thriving Texas market. Contact for details regarding furniture availability and to schedule a viewing.

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

      Method
      Estimation
      ML approach
      $270,000

    • Comparable approach

      Method
      Estimation
      AI Estimate
      $282,000
      Market price range: $140k - $361k

    • Alternative Use

      Use
      Estimation
      OFFICE BUILDING
      $275,000
      Current use
      COMMERCIAL (GENERAL)
      $350,000
      Change: +28% Conversion: Easy
      RETAIL STORES
      $225,000
      Change: -17% Conversion: Moderate

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

    Location Insight

    • Map
    • Local Demand
    City
    Fort Worth
    County
    Tarrant
    State
    Texas
    Longitude
    -97.3039
    Latitude
    32.7024
    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
    $4,435
    $82,982
    $113,022
    $196,004
    -
    $82,982
    $113,022
    $196,004

    Comparable in this City

    • Value Estimation
      $300,000
      1,160 SF

      5521 Frst Hl Dr

      OFFICE BUILDING • 1,160 SF
      5521 Frst Hl Dr, Forest Hill, TX 76119-6704
      View Details
    • Value Estimation
      $315,000
      2.21 Acres

      5894 Berry St

      OFFICE BUILDING • 2.21 Acres
      5894 Berry St, Fort Worth, TX 76119-1803
      View Details
    • Value Estimation
      $280,000
      896 SF

      4848 Carey St

      OFFICE BUILDING • 896 SF
      4848 Carey St, Fort Worth, TX 76119-4248
      View Details
    • Value Estimation
      $280,000
      1,860 SF

      4736 Mansfield Hwy

      OFFICE BUILDING • 1,860 SF
      4736 Mansfield Hwy, Forest Hill, TX 76119-7564
      View Details
    • Value Estimation
      $375,000
      2,220 SF

      2819 Mansfield Hwy

      OFFICE BUILDING • 2,220 SF
      2819 Mansfield Hwy, Forest Hill, TX 76119-5650
      View Details
    • Value Estimation
      $260,000
      874 SF

      3821 Mansfield Hwy

      OFFICE BUILDING • 874 SF
      3821 Mansfield Hwy, Forest Hill, TX 76119-6807
      View Details

    Similar Nearby for Sale

    • $477,900

      Freestanding Commercial Building with Parking

      Move-in ready commercial building suitable for retail or office use.
      1321 E Berry St St, Fort Worth, TX 76119
      View Details
    • $38,126,240
      238,289 SF

      State-of-the-Art Fort Worth Warehouse

      Class A Warehouse, 238,289 SF, NNN Lease
      4851 Loop 820, Fort Worth, TX 76119
      View Details
    • $455,000
      0.19 Acres

      Fort Worth Multi-Family Investment

      Multi-family property featuring four individual townhome units in Fort Worth.
      4917 Miller Ave, Fort Worth, TX 76119
      View Details
    • $84,000
      0.17 Acres

      Corner Lot in Fort Worth

      Versatile corner lot zoned for multi-family and single-family residences.
      6001 Baylor St, Fort Worth, TX 76119
      View Details
    • $210,000
      0.06 Acres

      Move-In Ready Fort Worth Residence

      Comfortable Fort Worth residence with modern upgrades near schools and highways.
      4511 Alamosa St, Fort Worth, TX 76119
      View Details
    • Contact for pricing
      29,819 SF

      Industrial Property with Crane Capacity

      29,819 SF industrial building featuring multiple cranes.
      4700 S Edgewood Ter, Fort Worth, TX 76119
      View Details

    Similar Nearby for Lease

    • $12 SF/Yr
      11,000 SF

      Fort Worth Office Space - 11,000 SF

      Spacious single-story office, ideal for school/daycare.
      3947 Loop 820, Fort Worth, TX 76119
      View Details
    • $8,300 /Mo
      16,466 SF

      Versatile Commercial Property in Fort Worth

      Commercial property with offices, warehouse space, and security fencing.
      5685 E Loop 820 S, Fort Worth, TX 76119
      View Details
    • Contact for pricing

      Land For Rent in Fort Worth

      Land available for rent at 4901 Parker Henderson Rd.
      4901 Parker Henderson Rd, Fort Worth, TX 76119
      View Details
    • $8 SF/Yr
      1,200 SF

      Fort Worth Flex/Industrial Space

      Flex/industrial space available for lease in Fort Worth, TX.
      5848 Loop 820 E, Fort Worth, TX 76119
      View Details
    • $5 SF/Yr
      5,000 SF

      Industrial Space For Rent

      5,000 square feet of industrial space available for lease.
      5900-5904 E Berry St, Fort Worth, TX 76119
      View Details
    • Contact for pricing
      5,776 SF

      Industrial Warehouse Space For Rent

      5,776 SF warehouse space available for lease.
      3929 E California Pkwy, Forest Hill, TX 76119
      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.
    3401 Riverside Dr
    Fort Worth, TX 76119-3014
    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.