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
    Property profile & analytics

    5404 Graham St Fort Worth, TX 76114

    • Residential income homes
    • 2,704 SF
    OFF-MARKET
    Value Estimations
    Cap Rate Potential
    Location Intelligence
    Property ID
    US82-2137777
    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

    • Residential income homes

    Property Details for 5404 Graham St

    Year built
    1945
    Property size
    2,704 SF
    Property type
    Residential income homes

    Description

    This exceptional value-add investment opportunity consists of two duplexes totaling four units, situated on spacious lots in Fort Worth, Texas. Built in 1945, the property boasts 2,704 square feet of net rentable space, currently achieving a 75% occupancy rate. The asking price is $424,000, translating to $106,000 per unit and $156.80 per square foot. The current Net Operating Income (NOI) stands at $13,939, yielding a 3.29% cap rate. However, significant upside potential exists through renovations and rent increases, projected to boost the NOI to $34,439 and the cap rate to 8.12%. Each unit includes two parking spaces. The property's convenient location near Azle Avenue and Highway 820 offers easy access to major thoroughfares. Mature trees and a well-established neighborhood add to the property's appeal. This is an ideal investment for those seeking to enhance returns through property improvements and capitalize on the strong rental market in Fort Worth. The property is individually owned and located at 5404 Graham St, Fort Worth, TX 76114, within Tarrant County.

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

    • CAP approach

    • Comparable approach

    • Alternative Use

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

    Location Insight

    • Map
    • Local Demand
    City
    Fort Worth
    County
    Tarrant
    State
    Texas
    Longitude
    -97.401491417074
    Latitude
    32.808648301291

    Comparable in this City

    • $680,000
      3,440 SF

      New Duplex in Fort Worth

      New construction duplex with modern design and flexible floor plan.
      828 Stamps Ave, Fort Worth, TX 76114
      View Details
    • $385,000

      Four-Unit Multifamily Property

      Two duplexes on large lots, ready for new ownership.
      5404 Graham St, Fort Worth, TX 76114
      View Details
    • $680,000
      0.21 Acres

      New Duplex Near Downtown

      New construction duplex less than 10 miles from downtown.
      819 Stamps Ave, Fort Worth, TX 76114
      View Details
    • $609,000

      River District Two-Story Home

      Two-story home in Fort Worth's River District with modern features.
      305 Sunset Ln, Fort Worth, TX 76114
      View Details
    • $234,900
      1,474 SF

      Spacious Condo in Gated Community

      Move-in ready condo with amenities and convenient location.
      957 Roaring Springs Rd, Fort Worth, TX 76114
      View Details
    • $900,000
      2.00 Acres

      Jacksboro Hwy Commercial Land

      High-traffic Fort Worth land, 2 acres.
      5915 Jacksboro Hwy, Fort Worth, TX 76114
      View Details

    Similar Nearby for Sale

    • $680,000
      3,440 SF

      New Duplex in Fort Worth

      New construction duplex with modern design and flexible floor plan.
      828 Stamps Ave, Fort Worth, TX 76114
      View Details
    • $385,000

      Four-Unit Multifamily Property

      Two duplexes on large lots, ready for new ownership.
      5404 Graham St, Fort Worth, TX 76114
      View Details
    • $680,000
      0.21 Acres

      New Duplex Near Downtown

      New construction duplex less than 10 miles from downtown.
      819 Stamps Ave, Fort Worth, TX 76114
      View Details
    • $609,000

      River District Two-Story Home

      Two-story home in Fort Worth's River District with modern features.
      305 Sunset Ln, Fort Worth, TX 76114
      View Details
    • $234,900
      1,474 SF

      Spacious Condo in Gated Community

      Move-in ready condo with amenities and convenient location.
      957 Roaring Springs Rd, Fort Worth, TX 76114
      View Details
    • $3,485,000

      Upscale Retail Building on Westworth

      Multi-tenant retail building with high visibility and excellent access.
      6635 Westworth Blvd, Westworth Village, TX 76114
      View Details

    Similar Nearby for Lease

    • $2,900 /Mo

      Spacious Condo Near Trinity Trails

      Three-bedroom condo with hardwood floors, wet bar, and balcony.
      307 Sunset Ln, Fort Worth, TX 76114
      View Details
    • $13 SF/Yr
      12,047 SF

      Retail Space in Calloway Center

      Retail space available in a highly visible, busy Fort Worth center.
      5932 River Oaks Blvd, Fort Worth, TX 76114
      View Details
    • Contact for pricing
      10,908 SF

      Freestanding Retail Space on Jacksboro

      Former CVS available for lease in Fort Worth, Texas.
      2706 Jacksboro Hwy, Fort Worth, TX 76114
      View Details
    • Contact for pricing
      100,000 SF

      Town & Country Shopping Center

      Prime Fort Worth Retail Space
      2400-2534 Jacksboro Hwy, River Oaks, TX 76114
      View Details
    • Contact for pricing
      3,675 SF

      Retail Space Near I-30

      9,611 SF retail space under construction, anchored by major retailers.
      401-411 Alta Mere Dr, Fort Worth, TX 76114
      View Details
    • Contact for pricing
      1,547 SF

      Retail Space on Jacksboro Hwy

      Retail space available for rent on Jacksboro Highway.
      2250-2254 Jacksboro Hwy, Fort Worth, TX 76114
      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.
    5404 Graham St
    Fort Worth, TX 76114
    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.