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

    4054 Haslet Roanoke Rd Fort Worth, TX 76177

    • Warehouses
    • 28,620 SF
    • 4.85 lot acres
    OFF-MARKET
    Value Estimations
    $1,830,000
    Show details
    Cap Rate Potential
    Location Intelligence
    Property ID
    US82-2162662
    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

    • Warehouses

    Property Details for 4054 Haslet Roanoke Rd

    Year built
    2002
    Lot size
    4.85 lot acres
    Property size
    28,620 SF
    Property type
    Warehouses
    APN
    A1906---2B01---20
    APU
    A19062B0120

    Value Estimations

    based on Realmo’s proprietary methodology

    • Comparable approach

      Method
      Estimation
      AI Estimate
      $1,706,000
      Market price range: $244k - $4.52M

    • Alternative Use

      Use
      Estimation
      WAREHOUSE, STORAGE
      $2,335,000
      Current use
      RESTAURANT
      $2,770,000
      Change: +19% Conversion: Difficult
      RETAIL STORES
      $2,760,000
      Change: +18% Conversion: Moderate
      OFFICE BUILDING
      $2,510,000
      Change: +8% Conversion: Difficult

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

    Location Insight

    • Map
    • Local Demand
    City
    Fort Worth
    County
    Tarrant
    State
    Texas
    Longitude
    -97.2738
    Latitude
    32.9773
    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
    $28,566
    $211,353
    $1,922,647
    $2,134,000
    -
    $211,353
    $1,922,647
    $2,134,000

    Comparable in this City

    • Value Estimation by Request

      13053 Harmon Rd Ste, Unit 1001

      MINI-WAREHOUSE, STORAGE
      13053 Harmon Rd Ste, Fort Worth, TX 76177-6584
      View Details
    • Value Estimation by Request

      13053 Harmon Rd Ste, Unit 1005

      MINI-WAREHOUSE, STORAGE
      13053 Harmon Rd Ste, Fort Worth, TX 76177-6584
      View Details
    • Value Estimation by Request

      13053 Harmon Rd Ste, Unit 1009

      MINI-WAREHOUSE, STORAGE
      13053 Harmon Rd Ste, Fort Worth, TX 76177-6584
      View Details
    • Value Estimation by Request

      13007 Harmon Rd Ste, Unit 1605

      MINI-WAREHOUSE, STORAGE
      13007 Harmon Rd Ste, Fort Worth, TX 76177-6586
      View Details
    • Value Estimation
      $4,815,000
      88,600 SF

      13751 Independence Pkwy

      WAREHOUSE, STORAGE • 88,600 SF
      13751 Independence Pkwy, Fort Worth, TX 76177-4003
      View Details
    • Value Estimation
      $5,030,000
      43,231 SF

      1150 Intermodal Pkwy

      WAREHOUSE, STORAGE • 43,231 SF
      1150 Intermodal Pkwy, Fort Worth, TX 76177
      View Details

    Similar Nearby for Sale

    • Contact for pricing
      196,560 SF

      Fort Worth Warehouse Opportunity

      196,560 sqft warehouse in Champions Circle Business Park.
      Champions Cir Business Park, Fort Worth, TX 76177
      View Details
    • $38,592,040
      266,152 SF

      Highway 114 Warehouse Opportunity

      Warehouse with excellent access to highways and proximity to airport.
      2765 Highway 114, Fort Worth, TX 76177
      View Details
    • Contact for pricing
      48,950 SF

      Fort Worth Warehouse/Data Center Facility

      48,950 SF Fort Worth warehouse/data center on 6.6 acres.
      9100 NW Highway Dr U.S, Fort Worth, TX 76177
      View Details
    • Contact for pricing
      6.00 Acres

      Justin, TX Industrial Land Opportunity

      6-Acre Industrial Lot in Growing Fort Worth
      0 Tx-114, Justin, TX 76177
      View Details
    • Contact for pricing
      992,152 SF

      Fort Worth Industrial Land Available

      Prime industrial land in North Fort Worth-Alliance submarket.
      2201 Keller Hicks Rd, Fort Worth, TX 76177
      View Details
    • $420,000
      4,612 SF

      Modern Fort Worth Office Condo

      Turnkey Office Suite, Prime Location
      3121 Bailey Dr, Fort Worth, TX 76177
      View Details

    Similar Nearby for Lease

    • $14 SF/Yr
      82,255 SF

      Harmon Business Park: Prime Fort Worth Flex Space

      New Industrial Park: Flexible Suites Available
      13045 Harmon Rd, Fort Worth, TX 76177
      View Details
    • $9,311 /Mo
      15,000 SF

      Fort Worth Warehouse with Mezzanine

      High bay warehouse space with mezzanine and first-floor entrance.
      2900 Frontier Park Cir 100, Fort Worth, TX 76177
      View Details
    • Contact for pricing
      168,443 SF

      Fort Worth Warehouse Space

      Available warehouse space in Fort Worth, Texas.
      3532 Highway 114, Fort Worth, TX 76177
      View Details
    • Contact for pricing
      140,000 SF

      Fort Worth Warehouse with Generator

      140,000 SF warehouse with high parking ratio and generator.
      4600 Alliance Gateway Fwy, Fort Worth, TX 76177
      View Details
    • Contact for pricing
      54,335 SF

      Fort Worth Warehouse Space Available

      54,335 SF warehouse space for lease in Fort Worth.
      15848 Championship Pkwy, Fort Worth, TX 76177
      View Details
    • Contact for pricing
      310,036 SF

      Fort Worth Distribution Warehouse Space

      310,036 SF warehouse space available for lease.
      5000 Westport Pkwy, Fort Worth, TX 76177
      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.
    4054 Haslet Roanoke Rd
    Fort Worth, TX 76177
    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.