Your AI Navigator in Commercial Real Estate
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
    Property profile & analytics

    4824 Willie St Fort Worth, TX 76105-2750

    • Auto shops
    • 1,204 SF
    • 0.12 lot acres
    OFF-MARKET
    Value Estimations
    $270,000
    Show details
    Cap Rate Potential
    Location Intelligence
    Property ID
    US82-4135697
    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

    • Surehand Remodeling / Handyman/Handywoman/Handyperson

    Property Details for 4824 Willie St

    Year built
    1961
    Lot size
    0.12 lot acres
    Property size
    1,204 SF
    Property type
    Auto shops
    APN
    3210-1-14
    APU
    3210114

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

      Method
      Estimation
      ML approach
      $275,000

    • Comparable approach

      Method
      Estimation
      AI Estimate
      $184,000
      Market price range: $93.5k - $215k

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

    Location Insight

    • Map
    • Local Demand
    City
    Fort Worth
    County
    Tarrant
    State
    Texas
    Longitude
    -97.2506
    Latitude
    32.7258
    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
    $1,651
    $37,397
    $39,719
    $77,116
    -
    $37,397
    $39,719
    $77,116

    Comparable in this City

    • Value Estimation
      $270,000
      0.12 Acres

      4828 Willie St

      AUTO REPAIR, GARAGE • 0.12 Acres
      4828 Willie St, Fort Worth, TX 76105
      View Details
    • Value Estimation
      $275,000
      1,260 SF

      3009 Rosedale St

      AUTO REPAIR, GARAGE • 1,260 SF
      3009 Rosedale St, Fort Worth, TX 76105-2331
      View Details
    • Value Estimation
      $270,000
      1,264 SF

      2501 Miller Ave

      AUTO REPAIR, GARAGE • 1,264 SF
      2501 Miller Ave, Fort Worth, TX 76105-4166
      View Details
    • Value Estimation
      $275,000
      1,860 SF

      1024 Miller Ave

      AUTO REPAIR, GARAGE • 1,860 SF
      1024 Miller Ave, Fort Worth, TX 76105-1721
      View Details
    • Value Estimation
      $270,000
      1,705 SF

      2200 Rosedale St

      AUTO REPAIR, GARAGE • 1,705 SF
      2200 Rosedale St, Fort Worth, TX 76105-2153
      View Details
    • Value Estimation
      $285,000
      1,960 SF

      1114 Tierney Rd

      AUTO REPAIR, GARAGE • 1,960 SF
      1114 Tierney Rd, Fort Worth, TX 76105-1922
      View Details

    Similar Nearby for Sale

    • Contact for pricing
      14,375 SF

      Retail Space Near Walmart

      Retail property with frontage and access to N Beach St.
      1001 N Beach St, Fort Worth, TX 76105
      View Details
    • Contact for pricing

      Land Available in Fort Worth

      Land available at 2201 Cobb Park Dr, Fort Worth, TX.
      2201 Cobb Park Dr, Fort Worth, TX 76105
      View Details
    • $89,000

      Vacant Lot in Growing Neighborhood

      Vacant lot in Fort Worth's rapidly growing neighborhood.
      1603 Amanda Ave, Fort Worth, TX 76105
      View Details
    • $184,299

      Small Building on Large Lot

      Small building on a generous lot with highway access.
      2740 Avenue K, Fort Worth, TX 76105
      View Details
    • $400,000
      0.85 Acres

      Unfinished Church on Oversized Lot

      Unfinished church on large lot with high potential in Fort Worth.
      5114 Pinson St, Fort Worth, TX 76105
      View Details
    • Contact for pricing
      9.15 Acres

      Renaissance Square: Phase II Land

      9.15 Acres Commercial Land, Fort Worth
      3000 Renaissance Sq, Fort Worth, TX 76105
      View Details

    Similar Nearby for Lease

    • $5,000 /Mo
      18,557 SF

      Restaurant Space with Drive-Thru

      1,550 SF restaurant space with existing drive-thru available for lease.
      1224 S Ayers Ave, Fort Worth, TX 76105
      View Details
    • Contact for pricing
      12,000 SF

      Fort Worth Retail Power Center

      High-traffic retail space available.
      3000 Renaissance Sq, Fort Worth, TX 76105
      View Details
    • Contact for pricing
      4,025 SF

      Retail Space in Fort Worth

      Retail space available for lease in Fort Worth, Texas.
      800-804 Nashville Ave, Fort Worth, TX 76105
      View Details
    • Contact for pricing
      1,200 SF

      Retail Space in Busy Center

      Family Dollar anchored retail space available at busy intersection.
      3701-3705 E Rosedale St, Fort Worth, TX 76105
      View Details
    • Contact for pricing
      12,738 SF

      Freestanding Class A Retail Building

      Freestanding Class A retail building in a high-density area.
      1201 N Beach St, Fort Worth, TX 76105
      View Details
    • $20 SF/Yr
      1,500 SF

      Storefront Retail Space Available

      1,500 SF storefront property for rent, built in 2008.
      3789 N Beach St, Fort Worth, TX 76105
      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.
    4824 Willie St
    Fort Worth, TX 76105-2750
    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.