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

    5301 Riverside Dr Fort Worth, TX 76137-2404

    • Hotels
    • 83,300 SF
    • 2.87 lot acres
    OFF-MARKET
    Last Sale
    Oct 18, 2021
    Value Estimations
    $1,295,000
    Show details
    Cap Rate Potential
    Location Intelligence
    Property ID
    US82-2867839
    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

    • Marriott Hotel / Hotel & Motel
    • SpringHill Suites Fort Worth Fossil Creek / Hotel & Motel
    • Truman Hotel / Hotel & Motel

    Property Details for 5301 Riverside Dr

    Year built
    2015
    Lot size
    2.87 lot acres
    Property size
    83,300 SF
    Property type
    Hotels
    Property subtype
    Motels
    APN
    14555-5-2R2B
    APU
    1455552R2B

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

      Method
      Estimation
      ML approach
      $905,000

    • Comparable approach

      Method
      Estimation
      AI Estimate
      $1,682,000
      Market price range: $821k - $1.69M

    • Alternative Use

      Use
      Estimation
      HOTEL/MOTEL
      $1,345,000
      Current use

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

    Location Insight

    • Map
    • Local Demand
    City
    Fort Worth
    County
    Tarrant
    State
    Texas
    Longitude
    -97.3011
    Latitude
    32.8406
    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
    $245,981
    $499,720
    $9,607,280
    $10,107,000
    -
    $499,720
    $9,607,280
    $10,107,000

    Comparable in this City

    • Value Estimation
      $1,150,000
      87,370 SF

      5801 Sandshell Dr

      HOTEL/MOTEL • 87,370 SF
      5801 Sandshell Dr, Fort Worth, TX 76137-2907
      View Details
    • Value Estimation
      $1,015,000
      108,201 SF

      3701 Tanacross Dr

      HOTEL/MOTEL • 108,201 SF
      3701 Tanacross Dr, Fort Worth, TX 76137-3408
      View Details
    • Value Estimation
      $800,000
      45,826 SF

      3261 Loop 820

      HOTEL/MOTEL • 45,826 SF
      3261 Loop 820, Fort Worth, TX 76137-2412
      View Details
    • Value Estimation
      $1,795,000
      157,736 SF

      3500 Loop 820

      HOTEL/MOTEL • 157,736 SF
      3500 Loop 820, Fort Worth, TX 76137-3609
      View Details
    • Value Estimation
      $775,000
      44,336 SF

      3501 Loop 820

      HOTEL/MOTEL • 44,336 SF
      3501 Loop 820, Fort Worth, TX 76137-2415
      View Details
    • Value Estimation
      $775,000
      49,920 SF

      3541 Tanacross Dr

      HOTEL/MOTEL • 49,920 SF
      3541 Tanacross Dr, Fort Worth, TX 76137
      View Details

    Similar Nearby for Sale

    • Contact for pricing
      6,657 SF

      Childcare Network Investment Opportunity

      NNN leased Childcare Network property in Haltom City, Texas.
      6161 Haltom Rd, Haltom City, TX 76137
      View Details
    • Contact for pricing
      3,475 SF

      Former Restaurant with Drive-Thru

      3,475 SF restaurant space with drive-thru and patio.
      8620 N Beach St, Fort Worth, TX 76137
      View Details
    • Contact for pricing

      Commercial Land on Beach Street

      Approximately 2.33 acres of commercial land for sale.
      4501 Silver Sage Dr, Haltom City, TX 76137
      View Details
    • Contact for pricing

      Land Available in Fort Worth

      Land for sale at 8420 Parkwood Hill Blvd, Fort Worth, TX.
      8420 Parkwood Hill Blvd, Fort Worth, TX 76137
      View Details
    • Contact for pricing

      Haltom City Restaurant - 5,746 SF

      Established restaurant, high-traffic location, immediate occupancy.
      6374 Beach St, Haltom City, TX 76137
      View Details
    • Contact for pricing
      4.96 Acres

      Prime Fort Worth Commercial Land

      ±4.957 Acres, Excellent Development Potential
      7401 Riverside Dr, Fort Worth, TX 76137
      View Details

    Similar Nearby for Lease

    • Contact for pricing
      3,187 SF

      Retail Space in Golden Beach

      Retail space for lease in North Fort Worth.
      10716-10776 N Beach St, Fort Worth, TX 76137
      View Details
    • Contact for pricing
      106,818 SF

      Industrial Warehouse Near I-35W

      154,318 SF industrial warehouse with access to I-35W.
      3901 North Sylvania Ave, Fort Worth, TX 76137
      View Details
    • Contact for pricing
      219,396 SF

      Fort Worth Warehouse Space Available

      219396 square foot warehouse space for lease.
      5457 Sandshell Dr, Fort Worth, TX 76137
      View Details
    • Contact for pricing

      Mercantile Plaza

      All-inclusive access to workspace, virtual office and meeting rooms in O'Hare Airport
      4500 Mercantile Plaza Dr, Fort Worth, TX 76137
      View Details
    • Contact for pricing

      Land For Rent

      Land available for rent in Fort Worth, Texas.
      5280 Fossil Creek Blvd, Fort Worth, TX 76137
      View Details
    • Contact for pricing
      2,400 SF

      Retail Strip Center with Drive-Thru

      Retail space available in North Fort Worth with drive-thru.
      7420 N Beach St, Fort Worth, TX 76137
      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.
    5301 Riverside Dr
    Fort Worth, TX 76137-2404
    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!