Add Listing
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

    4665 Gemini Pl Fort Worth, TX 76106-2317

    • Motels
    • 29,496 SF
    • 1.65 lot acres
    OFF-MARKET
    Value Estimations
    $605,000
    Show details
    Cap Rate Potential
    Location Intelligence
    Property ID
    US82-3575232
    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

    • Super 8 by Wyndham Fort Worth Stockyards / Hotel & Motel
    • 4665 Gemini Pl Parking / Parking Lot & Garage

    Property Details for 4665 Gemini Pl

    Year built
    2003
    Lot size
    1.65 lot acres
    Property size
    29,496 SF
    Property type
    Motels
    APN
    25769H-1-5
    APU
    25769H15

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

      Method
      Estimation
      ML approach
      $750,000

    • Comparable approach

      Method
      Estimation
      AI Estimate
      $459,000
      Market price range: $333k - $952k

    • Alternative Use

      Use
      Estimation
      HOTEL/MOTEL
      $625,000
      Current use

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

    Location Insight

    • Map
    • Local Demand
    City
    Fort Worth
    County
    Tarrant
    State
    Texas
    Longitude
    -97.3154
    Latitude
    32.826
    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
    $54,238
    $431,682
    $1,556,318
    $1,988,000
    -
    $431,682
    $1,556,318
    $1,988,000

    Comparable in this City

    • Value Estimation by Request
      6,254 SF

      3810 Main St

      MOTEL • 6,254 SF
      3810 Main St, Fort Worth, TX 76106-2716
      View Details
    • Value Estimation
      $700,000
      20,529 SF

      5335 Blue Mound Rd

      MOTEL • 20,529 SF
      5335 Blue Mound Rd, Fort Worth, TX 76106-1941
      View Details
    • Value Estimation
      $525,000
      24,176 SF

      2520 28th St

      MOTEL • 24,176 SF
      2520 28th St, Fort Worth, TX 76106-7501
      View Details
    • Value Estimation by Request
      0.03 Acres

      5330 Blue Mound Rd

      MOTEL • 0.03 Acres
      5330 Blue Mound Rd, Fort Worth, TX 76106-1967
      View Details
    • Value Estimation
      $630,000
      14,024 SF

      5330 Blue Mound Rd

      MOTEL • 14,024 SF
      5330 Blue Mound Rd, Fort Worth, TX 76106-1967
      View Details
    • Value Estimation by Request
      14,520 SF

      5317 Blue Mound Rd

      MOTEL • 14,520 SF
      5317 Blue Mound Rd, Fort Worth, TX 76106-1941
      View Details

    Similar Nearby for Sale

    • $354,900
      0.13 Acres

      Modern Duplex Near Stockyards

      New construction duplex with income potential near Fort Worth Stockyards.
      2512 Oxford Ave, Fort Worth, TX 76106
      View Details
    • $57,000
      0.16 Acres

      Residential Lot Ready For Home

      Residential lot in established neighborhood ready for new home.
      2903 NW 18Th St, Fort Worth, TX 76106
      View Details
    • $1,499,000
      11,750 SF

      Decatur Ave Warehouse - Fort Worth

      11,750 SF Flex Warehouse, Great Location
      2312 Decatur Ave, Fort Worth, TX 76106
      View Details
    • Contact for pricing
      0.93 Acres

      Prime Fort Worth Commercial Land

      Exceptional I-820 & Marine Creek Parkway location.
      I-820 & Marine Crk Pkwy, Fort Worth, TX 76106
      View Details
    • $180,000
      0.16 Acres

      Commercial Land in Fort Worth

      Unimproved land zoned for neighborhood commercial use.
      2819 Azle Ave, Fort Worth, TX 76106
      View Details
    • $350,000
      0.80 Acres

      Fort Worth Buildable Residential Land

      Six adjacent lots totaling 0.8 acres in Fort Worth.
      2919 Columbus Ave, Fort Worth, TX 76106
      View Details

    Similar Nearby for Lease

    • Contact for pricing
      348,480 SF

      Fort Worth Commercial Land Opportunity

      Eight Acres, Prime Commercial Location
      5050 Azle Ave, Fort Worth, TX 76106
      View Details
    • Contact for pricing
      156,205 SF

      Fort Worth Warehouse with Rail

      156,205 SF warehouse with rail access, available June 2024.
      401 Railhead Rd, Fort Worth, TX 76106
      View Details
    • Contact for pricing
      50,668 SF

      New Industrial Space Available

      Modern industrial property with ESFR sprinklers, available for lease.
      2900 Mark Iv Pkwy, Fort Worth, TX 76106
      View Details
    • Contact for pricing

      Prime Fort Worth Industrial Land

      .84-acre lot, I-Light Industrial zoning.
      2640 30Th St, Fort Worth, TX 76106
      View Details
    • Contact for pricing
      103,007 SF

      Fort Worth Warehouse Space Available

      103,007 SF warehouse space available for lease.
      700 Eight Twenty Blvd, Fort Worth, TX 76106
      View Details
    • Contact for pricing
      15,000 SF

      Fort Worth Warehouse Space Available

      15,000 SF warehouse with office space for lease.
      701 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.
    4665 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.
    Sign Up Successful!
    You now have access to more from Realmo!