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

    4635 Gemini Pl Fort Worth, TX 76106-2317

    • Hotels
    • 75,000 SF
    • 2.50 lot acres
    OFF-MARKET
    Last Sale
    Mar 01, 2022
    Value Estimations
    $675,000
    Show details
    Cap Rate Potential
    Location Intelligence
    Property ID
    US83-3547314
    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

    • Holiday Inn / Parking Lot
    • Holiday Inn Fort Worth North-Fossil Creek, an IHG Hotel / Hotel / Conference Center

    Property Details for 4635 Gemini Pl

    Year built
    2008
    Lot size
    2.50 lot acres
    Property size
    75,000 SF
    Property type
    Hotels
    APN
    25769H-1-6
    APU
    25769H16

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

      Method
      Estimation
      ML approach
      $675,000

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

    Location Insight

    • Map
    • Local Demand
    City
    Fort Worth
    County
    Tarrant
    State
    Texas
    Longitude
    -97.3155
    Latitude
    32.8251
    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
    $149,816
    $1,089,000
    $5,161,000
    $6,250,000
    -
    $1,089,000
    $5,161,000
    $6,250,000

    Comparable in this City

    • Value Estimation
      $1,130,000
      50,216 SF

      3541 Jim Wright Fwy

      HOTEL • 50,216 SF
      3541 Jim Wright Fwy, Fort Worth, TX 76106-3201
      View Details
    • Value Estimation
      $850,000
      40,964 SF

      2200 Mercado Dr

      HOTEL • 40,964 SF
      2200 Mercado Dr, Fort Worth, TX 76106-8415
      View Details
    • Value Estimation
      $580,000
      148,104 SF

      2540 Meacham Blvd

      HOTEL • 148,104 SF
      2540 Meacham Blvd, Fort Worth, TX 76106-2311
      View Details
    • Value Estimation
      $610,000
      32,541 SF

      4681 Gemini Pl

      HOTEL • 32,541 SF
      4681 Gemini Pl, Fort Worth, TX 76106-2317
      View Details
    • Value Estimation
      $415,000
      6,254 SF

      3810 Main St

      MOTEL • 6,254 SF
      3810 Main St, Fort Worth, TX 76106-2716
      View Details
    • Value Estimation
      $315,000
      0.03 Acres

      5330 Blue Mound Rd

      MOTEL • 0.03 Acres
      5330 Blue Mound Rd, Fort Worth, TX 76106-1967
      View Details

    Similar Nearby for Sale

    • Contact for pricing
      1.00 Acre

      Fort Worth Commercial Land - Pad Sites

      Prime Commercial Land, Multiple Sizes Available
      5050 Azle Ave, Fort Worth, TX 76106
      View Details
    • Contact for pricing
      0.34 Acres

      Fort Worth Industrial Land Sites

      Prime I-35 Development Land, TX
      2951 North Fwy, Fort Worth, TX 76106
      View Details
    • $350,000

      Commercial Property Near Downtown Fort Worth

      Versatile commercial building near downtown Fort Worth, ideal for various uses.
      1806 NE 33Rd St, Fort Worth, TX 76106
      View Details
    • $7,500,000

      Industrial Land Near Meacham Airport

      34.88-acre industrial land, heavy industrial zoning, utilities available.
      4307 Old Decatur Rd, Fort Worth, TX 76106
      View Details
    • $359,900
      0.13 Acres

      Modern Duplex Near Stockyards

      New construction duplex with income potential near Fort Worth Stockyards.
      2510 Oxford Ave, Fort Worth, TX 76106
      View Details
    • New
      $100,000
      0.16 Acres

      Fort Worth Land Opportunity

      Land in established Fort Worth neighborhood, close to Stockyards.
      3007 Clinton Ave, Fort Worth, TX 76106
      View Details

    Similar Nearby for Lease

    • Contact for pricing
      28,700 SF

      Azle Ave Retail Strip Center

      New Retail Space Available - 1,200 to 28,700 SF
      5050 Azle Ave, Fort Worth, TX 76106
      View Details
    • Contact for pricing
      5,400 SF

      Former Dealership Available For Lease

      Former Hiley Pre-Owned Acura Dealership available for lease.
      3125-3051 NE Eight Twenty Blvd, Fort Worth, TX 76106
      View Details
    • $1,189 /Mo
      750 SF

      Updated Duplex in Fort Worth

      Stylish 2-bedroom, 1-bath duplex with modern updates and convenient location.
      2602 NW 21St St, Fort Worth, TX 76106
      View Details
    • $16 SF/Yr
      622 SF

      Retail Space Available For Rent

      Retail space available for lease, 622 square feet.
      2232 E Eight Twenty Blvd, Fort Worth, TX 76106
      View Details
    • Contact for pricing
      33,673 SF

      Fort Worth Warehouse Space Available

      33,673 SF warehouse space for lease in Fort Worth.
      800 Railhead Rd, Fort Worth, TX 76106
      View Details
    • Contact for pricing
      1,461 SF

      Industrial Flex Space Available

      1,461 SF flex space with highway visibility for lease.
      5470 E Eight Twenty Blvd, Fort Worth, TX 76106
      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.
    4635 Gemini Pl
    Fort Worth, TX 76106-2317
    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.