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

    4100 Bryant Irvin Rd Fort Worth, TX 76109

    • Self service car washes
    • 2,556 SF
    • 0.28 lot acres
    For Sale
    View listing
    Last Sale
    Oct 16, 2023
    Value Estimations
    Cap Rate Potential
    Location Intelligence
    Property ID
    US82-4614794
    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

    • Townes Quality Grinds / Coffee Shop
    • Townes Drive Thru / Coffee Shop

    Property Details for 4100 Bryant Irvin Rd

    Year built
    1988
    Lot size
    0.28 lot acres
    Property size
    2,556 SF
    Property type
    Self service car washes
    APN
    8475-4-1R2R
    APU
    847541R2R

    Description

    This exceptional 2,553 square foot freestanding storefront, built in 2024, presents a compelling investment opportunity in Fort Worth, Texas. Located at 4100 Bryant Irvin Rd, this Class B multi-tenant property boasts a strong 6.00% cap rate and a substantial net operating income (NOI) of $84,350. The building is currently occupied by Townes Quality Grinds, a drive-thru establishment, ensuring a steady income stream. Its strategic location offers excellent visibility and accessibility, situated on a hard corner with shared ingress/egress to a Circle K, directly facing Bryant Irvin Road. The property benefits from high traffic counts due to its proximity to Fort Worth Country Day School and its convenient access to major thoroughfares like I-20 and 183. The 0.28-acre lot provides ample space, and the building's morning-side location ensures optimal sun exposure. With a list price of $1,400,000, this property represents a rare chance to acquire a high-performing retail asset in a thriving Fort Worth location. The property's strong tenant, prime location, and impressive financial metrics make it an ideal addition to any investment portfolio. This is a turnkey opportunity with significant upside potential.

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

    • CAP approach

    • Comparable approach

    • Alternative Use

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

    Location Insight

    • Map
    • Local Demand
    City
    Fort Worth
    County
    Tarrant
    State
    Texas
    Longitude
    -97.4122
    Latitude
    32.6954
    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
    $4,858
    $124,050
    $90,654
    $214,704
    -
    $124,050
    $90,654
    $214,704

    Comparable in this City

    • Value Estimation by Request
      2,616 SF

      4429 Bellaire S Dr

      SERVICE STATION (FULL SERVICE) • 2,616 SF
      4429 Bellaire S Dr, Fort Worth, TX 76109-5101
      View Details
    • Value Estimation
      $850,000
      7,525 SF

      5320 Swsw Blvd

      AUTO REPAIR, GARAGE • 7,525 SF
      5320 Swsw Blvd, Fort Worth, TX 76109-4838
      View Details
    • Value Estimation by Request
      0.01 Acres

      2810 Berry St

      RETAIL STORES (PERSONAL SERVICES) • 0.01 Acres
      2810 Berry St, Fort Worth, TX 76109-2302
      View Details
    • Value Estimation
      $1,865,000
      13,140 SF

      2603 Berry St

      DRUG STORE, PHARMACY • 13,140 SF
      2603 Berry St, Fort Worth, TX 76109-1770
      View Details
    • Value Estimation
      $3,830,000
      113,593 SF

      3140 Hulen St

      MINI-MALL • 113,593 SF
      3140 Hulen St, Fort Worth, TX 76109-1925
      View Details
    • Value Estimation
      $1,820,000
      13,718 SF

      2701 Hulen St

      GROCERY, SUPERMARKET • 13,718 SF
      2701 Hulen St, Fort Worth, TX 76109-5581
      View Details

    Similar Nearby for Sale

    • $5,753,000

      Retail Property on South Hulen

      Retail property for sale on South Hulen Street, Fort Worth.
      4300-4375 S Hulen St, Fort Worth, TX 76109
      View Details
    • Contact for pricing
      2,553 SF

      Freestanding Drive-Thru Restaurant Building

      2,553 SF drive-thru building with frontage on Bryant Irvin Rd.
      4100 Bryant Irvin Rd, Fort Worth, TX 76109
      View Details
    • $3,710,000
      2,325 SF

      New Retail Building For Sale

      New construction retail building with long-term NNN lease.
      2949 E Berry St, Fort Worth, TX 76109
      View Details
    • Contact for pricing
      0.32 Acres

      Benbrook Commercial Land - 0.315 Acres

      Prime Benbrook land, ideal for commercial development. High traffic, great visibility.
      4260 Bryant Irvin Rd, Benbrook, TX 76109
      View Details
    • $399,000
      1,286 SF

      Fort Worth Duplex Near TCU

      Investment opportunity near TCU with redevelopment potential.
      3232 Merida Ave, Fort Worth, TX 76109
      View Details
    • $169,999

      Refreshed Condo in Bellaire Community

      Updated 1 bed/1 bath condo in desirable Fort Worth location.
      4401 Bellaire Dr S 126S, Fort Worth, TX 76109
      View Details

    Similar Nearby for Lease

    • $50 SF/Yr
      1,513 SF

      Prime Retail Space Near TCU

      Restaurant/retail space adjacent to Texas Christian University.
      3021 S University Dr, Fort Worth, TX 76109
      View Details
    • Contact for pricing
      634 SF

      Six-Story Office Near TCU

      19,977 SF office building adjacent to TCU.
      3113 S University Dr, Fort Worth, TX 76109
      View Details
    • Contact for pricing
      3,400 SF

      Retail Space Near Hulen Mall

      Retail space with high visibility near Hulen Mall.
      4626 S Hulen St, Fort Worth, TX 76109
      View Details
    • Contact for pricing
      2,037 SF

      Retail Space in Rivertree Center

      Retail space available for lease in Fort Worth, Texas.
      2820-2834 S Hulen St, Fort Worth, TX 76109
      View Details
    • $40 SF/Yr
      2,500 SF

      Retail Space For Rent

      Retail space available for lease in Fort Worth, TX.
      4620 Hartwood Dr, Fort Worth, TX 76109
      View Details
    • Contact for pricing
      2,914 SF

      Retail Space in Fort Worth

      Tom Thumb-anchored retail center with strong national retailers.
      3000-3100 S Hulen St, Fort Worth, TX 76109
      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.
    4100 Bryant Irvin Rd
    Fort Worth, TX 76109
    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.