Add Listing
    Property Lookup
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    421 Worth St Grapevine, TX 76051
    Back to Search
    Property profile & analytics

    421 Worth St Grapevine, TX 76051

    View on Map
    • Small apartment buildings
    Off-Market
    Property ID
    US82-0190548
    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.
    Value Estimations
    Cap Rate Potential
    Location Intelligence

    Current Use by Public Records

    • Texas Apartments Inc. / Apartment Building

    Property Details for 421 Worth St

    Property type
    Small apartment buildings

    Description

    This exceptional 32-unit apartment complex, situated in the heart of historic downtown Grapevine, Texas, presents a compelling investment opportunity. Built in 1972, the property comprises eight two-bedroom and twenty-four one-bedroom units, all individually metered for electricity. Its prime location offers residents easy access to Main Street's vibrant shops, restaurants, and entertainment, as well as excellent walking, running, and biking trails. Lake Grapevine, with its boating and fishing opportunities, is a short drive away. Conveniently located near TEX Rail, Grapevine Main, Harvest Hall & Hotel Vin, and just ten minutes from DFW International Airport, this property benefits from exceptional accessibility. The property is being sold "as is," reflecting its price of $4,700,000. A projected capitalization rate exceeding 4.8% is anticipated, with potential for future rent increases. The strong demand for rental properties in downtown Grapevine ensures a competitive market with consistently high rent growth. This is a rare chance to acquire a well-positioned multifamily asset in a thriving Texas town.

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

    • CAP approach

    • Comparable approach

    • Alternative Use

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

    Location Insight

    • Map
    • Local Demand
    City
    Grapevine
    County
    Texas
    State
    Texas
    Longitude
    -97.0737175
    Latitude
    32.9379626

    Comparable in this City

    • $1,045,500
      3,600 SF

      Grapevine Quadplex Investor Opportunity

      Fully occupied Grapevine quadplex near historic downtown, generating immediate cash flow.
      210 Austin St, Grapevine, TX 76051
      View Details
    • $345,000
      2.70 Acres

      Grapevine Land Development Opportunity

      2.7 acres near Lakeside Business District, Grapevine, TX
      4215 Lakeside Pkwy, Grapevine, TX 76051
      View Details
    • Contact for pricing
      2,760 SF

      Grapevine Land in Transit District

      Commercial land for sale in Grapevine's Transit District.
      701 E Dallas Rd, Grapevine, TX 76051
      View Details
    • Contact for pricing

      Prime Commercial Land Near Highway

      Land with high visibility and access near Grapevine Mills Mall.
      3200 Grapevine Mills Pkwy, Grapevine, TX 76051
      View Details
    • $345,000

      Grapevine Land Development Opportunity

      2.7 acres near Lakeside Business District and DFW Airport.
      4215 Lakeside Pkwy, Grapevine, TX 76051
      View Details
    • $450,000
      0.28 Acres

      Residential Lot in Grapevine, TX

      0.28 acre lot with mature trees and creek view.
      4696 Born Ct, Grapevine, TX 76051
      View Details

    Similar Nearby for Sale

    • $1,045,500
      3,600 SF

      Grapevine Quadplex Investor Opportunity

      Fully occupied Grapevine quadplex near historic downtown, generating immediate cash flow.
      210 Austin St, Grapevine, TX 76051
      View Details
    • $345,000
      2.70 Acres

      Grapevine Land Development Opportunity

      2.7 acres near Lakeside Business District, Grapevine, TX
      4215 Lakeside Pkwy, Grapevine, TX 76051
      View Details
    • Contact for pricing
      2,760 SF

      Grapevine Land in Transit District

      Commercial land for sale in Grapevine's Transit District.
      701 E Dallas Rd, Grapevine, TX 76051
      View Details
    • Contact for pricing

      Prime Commercial Land Near Highway

      Land with high visibility and access near Grapevine Mills Mall.
      3200 Grapevine Mills Pkwy, Grapevine, TX 76051
      View Details
    • $345,000

      Grapevine Land Development Opportunity

      2.7 acres near Lakeside Business District and DFW Airport.
      4215 Lakeside Pkwy, Grapevine, TX 76051
      View Details
    • $450,000
      0.28 Acres

      Residential Lot in Grapevine, TX

      0.28 acre lot with mature trees and creek view.
      4696 Born Ct, Grapevine, TX 76051
      View Details

    Similar Nearby for Lease

    • Contact for pricing

      Land For Lease

      Located at a regional intersection with affluent surroundings.
      5325 William D Tate Ave, Grapevine, TX 76051
      View Details
    • Contact for pricing

      Retail Space Near Grapevine Mills

      Retail space with park areas, patios, and greenspace.
      3594 N Grapevine Mills Blvd, Grapevine, TX 76051
      View Details
    • Contact for pricing

      Grapevine Mills Pkwy Land Lease

      Commercial land available for lease on Grapevine Mills Pkwy.
      3500 Grapevine Mills Pkwy, Grapevine, TX 76051
      View Details
    • Contact for pricing

      Neighborhood Center Near DFW Airport

      Conveniently located neighborhood center with adaptable spaces and ample parking.
      1601 W Northwest Hwy, Grapevine, TX 76051
      View Details
    • Contact for pricing

      Retail Pad Site in Grapevine

      Infill pad site with high visibility and commuter traffic.
      506 E Northwest Hwy, Grapevine, TX 76051
      View Details
    • Contact for pricing

      Retail Space Available

      Retail space for rent in Grapevine, Texas.
      444 E Dallas Rd, Grapevine, TX 76051
      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.
    421 Worth St
    Grapevine, TX 76051
    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

    Thank You for Inquiry
    421 Worth St, Grapevine, TX, 76051
    letter with green check mark
    Check your email
    We sent you the
    agent's contact details. yellow underline
    Can't find it?
    Please check your junk/spam folder.
    Google sign-in failed. Please try again or use another login method.
    Sign Up Successful!
    You now have access to more from Realmo!