You're browsing as guest. Top-line numbers are free. Full reports — owner contacts, refine, methodology — are paid. Guest mode. Top-line is free.
Back to Search
Property profile & analytics
OFF-MARKET Estimated value $2,950,000
Drug stores

3809 Belknap St Fort Worth, TX 76111-6013

13,730 SF 1.52 ac lot Built 1997
Entity Owned 2-yr Hold Absentee Owner Free & Clear
Property ID
US82-2865887
Property summary
AI-generated overview

This exceptional investment opportunity presents a 13,823-square-foot retail building in Fort Worth, Texas, leased to Walgreens under a new 15.1-year absolute NNN lease commencing September 1, 2023, and expiring September 30, 2038. The lease includes twelve 5-year renewal options, each with a 5% rent increase. The property boasts a strong 6.00% cap rate and a substantial net operating income (NOI) of $221,168. Located at 3809 E Belknap St, Fort Worth, TX 76111, this hard-corner location benefits from high visibility and traffic counts exceeding 31,000 vehicles per day. The property's strategic placement on a major commercial thoroughfare ensures excellent accessibility and exposure. Nearby businesses include Domino's Pizza, Sammies Bar-B-Q, El Rancho Supermercado, and a Walmart Shadowed Supercenter. The tenant, Walgreens (WBA), provides a corporate guarantee, offering significant financial security. This is a rare opportunity to acquire a high-quality, low-maintenance net lease investment with a blue-chip tenant in a thriving Texas market. The asking price is $3,686,133, representing a price per square foot of $266.67. The property is situated less than 10 minutes from downtown Fort Worth. This is a truly exceptional investment opportunity in a prime location with a long-term, secure lease. The state of Texas offers income tax-free benefits.

Property profile
Verified
Property type Drug stores
Use group DRUG STORE, PHARMACY
Year built 1997
Total area 13,730 SF
Lot 1.52 ac (66,255 SF)
APN 44803-1-1
UPID US82-2865887
Cap rate & NOI
Priority signal for investors
Implied cap rate, NOI & suggested price
Cap rate vs submarket · NOI estimate · 3 price anchors
Implied cap rate, NOI & suggested price
Cap vs submarket · NOI estimate · 3 price anchors
Current use
Occupant on record · Public records
  • Walgreens Photo (Bike/Boat/Book/etc) Store
  • FedEx OnSite Postal Service Courier Service
  • Redbox Cinema (Bike/Boat/Book/etc) Store
  • COVID-19 Drive-Thru Testing at Walgreens Pharmacy
  • Cardtronics ATM Atm
Value estimations
Realmo proprietary · 4 methods
AI Approach AI
by Request
CAP Approach CAP
$3.40M
Comparable Approach Comparable
$2.50M
Blend (final) Blend
$2.95M
Owner & transaction history
Ait & Co Investments LLC · 2 yrs held
Ait & Co Investments LLC
since 2023
2 recorded transactions
2023
Price N/A
2011
Price N/A
Zoning & alternative use
Permitted uses
Permitted uses
Allowed · conditional · prohibited
Top alternative use upside
Commercial (general) $2.2M +26.0%
Try Rey
Ask anything about this address in plain English.
“Is 15.6% cap rate sustainable?” · “Best tenant mix for BU1?” · “What’s the redev upside?”
You own 3809 Belknap St?
List it free. Reach 20,000 daily buyers.
We’ve already pulled the facts. Confirm photos + price and you’re live in 2 minutes.
List this address →
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