Add Listing
    Property Lookup
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    5833 Shadydell Dr Fort Worth, TX 76135
    Property profile & analytics

    5833 Shadydell Dr, Fort Worth, TX 76135

    View on Map
    • Residential income homes
    • 39,168 SF
    • 2.80 lot acres
    For Sale
    $749,000
    View Listing →
    Townhome-Style Fourplex with Patios For Sale
    $749,000
    0.29 Acres

    Townhome-Style Fourplex with Patios

    Well-maintained brick fourplex with fenced patios, covered parking, and two-level layouts designed for strong tenant appeal.

    5833 Shadydell Drive, Fort Worth, TX 76135
    View Listing
    Property ID
    US82-3148966
    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.
    Value Estimations
    Cap Rate Potential
    Location Intelligence

    Current Use by Public Records

    • Residential income homes

    Property Details for 5833 Shadydell Dr

    Year built
    1985
    Lot size
    2.80 lot acres
    Property type
    Residential income homes

    Description

    This exceptional investment opportunity presents a portfolio of nine quadraplexes totaling 36 two-story townhomes in Fort Worth, Texas. Built in 1985 and significantly renovated between 2021 and 2023, this Class B multifamily property boasts 39,168 square feet on a 2.8-acre lot. The property currently enjoys a 90% occupancy rate, generating a Net Operating Income (NOI) of $367,678, representing a 6.01% cap rate. A pro-forma NOI of $428,018 projects a 6.99% cap rate, reflecting the potential for increased rental income. Each unit features two bedrooms, one and a half bathrooms, and approximately 1088 square feet of living space, including a patio and covered carport parking for two vehicles. Thirty units have been fully renovated, while six units offer an opportunity for value-add improvements to further enhance rental income. The property is situated in a high-employment area near the Fort Worth Marina and BNSF Railway, ensuring strong rental demand. The asking price is $6,120,000, or $170,000 per unit, significantly below the average townhome price in the Dallas-Fort Worth area. The current average effective rent is $1,300, while market rent averages $1,450-$1,500, presenting a clear path to increased cash flow. All current tenants are on annual leases. The property is zoned residential and offers potential for individual parcel sales to cash buyers with a 30-day closing. This is a compelling value-add investment with significant upside potential.

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

    • CAP approach

    • Comparable approach

    • Alternative Use

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

    Location Insight

    • Map
    • Local Demand
    City
    Fort Worth
    County
    Tarrant
    State
    Texas
    Longitude
    -97.4159475
    Latitude
    32.8217417

    Comparable in this City

    • Contact for pricing
      9,234 SF

      2.98 Acre Residential Income Property

      2.98 acre property with 10 homes and 2 camper lots.
      5889 Tenderfoot Trl, Fort Worth, TX 76135
      View Details
    • $298,000
      0.20 Acres

      Duplex with Spacious Back Unit

      Two separate residences with 2-bed front and larger 3-bed back layout, offering flexible income potential.
      3304 Huron Trl, Lake Worth, TX 76135
      View Details
    • $398,000
      0.10 Acres

      Duplex with Private Backyards

      Move-in ready duplex offering immediate rental potential with updated interiors, fireplaces, and private outdoor space.
      4517 Ebbtide Ct, Fort Worth, TX 76135
      View Details
    • New
      $350,000
      0.29 Acres

      Duplex with Updated Units

      Updated two-unit duplex with one vacant unit ready now and an upstairs unit on month-to-month tenancy.
      7612 Sommerville Place Rd, Fort Worth, TX 76135
      View Details
    • $700,000
      1.00 Acre

      Established RV Park with Value-Add

      RV park with 13 pads and room to boost income by leasing eight currently vacant sites.
      4650 Robertson Rd, Fort Worth, TX 76135
      View Details
    • $797,500
      2.98 Acres

      Fort Worth Income Property

      2.98 acre property with manufactured homes and camper lots.
      5889 Tenderfoot Trl, Fort Worth, TX 76135
      View Details

    Similar Nearby for Sale

    • $298,000
      0.20 Acres

      Duplex with Spacious Back Unit

      Two separate residences with 2-bed front and larger 3-bed back layout, offering flexible income potential.
      3304 Huron Trl, Lake Worth, TX 76135
      View Details
    • $398,000
      0.10 Acres

      Duplex with Private Backyards

      Move-in ready duplex offering immediate rental potential with updated interiors, fireplaces, and private outdoor space.
      4517 Ebbtide Ct, Fort Worth, TX 76135
      View Details
    • New
      $350,000
      0.29 Acres

      Duplex with Updated Units

      Updated two-unit duplex with one vacant unit ready now and an upstairs unit on month-to-month tenancy.
      7612 Sommerville Place Rd, Fort Worth, TX 76135
      View Details
    • $700,000
      1.00 Acre

      Established RV Park with Value-Add

      RV park with 13 pads and room to boost income by leasing eight currently vacant sites.
      4650 Robertson Rd, Fort Worth, TX 76135
      View Details
    • $797,500
      2.98 Acres

      Fort Worth Income Property

      2.98 acre property with manufactured homes and camper lots.
      5889 Tenderfoot Trl, Fort Worth, TX 76135
      View Details
    • $749,000
      0.29 Acres

      Townhome-Style Fourplex with Patios

      Well-maintained brick fourplex with fenced patios, covered parking, and two-level layouts designed for strong tenant appeal.
      5833 Shadydell Dr, Fort Worth, TX 76135
      View Details

    Similar Nearby for Lease

    • Contact for pricing
      1,839 SF

      Retail Space in Lake Worth

      Retail space available in Lake Worth shopping center.
      6332 Lake Worth Blvd, Lake Worth, TX 76135
      View Details
    • Contact for pricing

      Retail Space Available For Rent

      Retail space for rent at 4601 Boat Club Rd.
      4601 Boat Club Rd, Fort Worth, TX 76135
      View Details
    • Contact for pricing
      5,929 SF

      Freestanding Restaurant Space For Lease

      5,929 SF restaurant space on 1.4 acres in Fort Worth.
      6535 Loop 820 NW, Fort Worth, TX 76135
      View Details
    • New
      $1,550 /Mo
      56,280 SF

      Flex Office-Warehouse Units

      Small bay units with office build-outs, central HVAC, and 10-foot doors, well-suited for light industrial or distribution use.
      6450 Appian Way, Fort Worth, TX 76135
      View Details
    • Contact for pricing
      4,000 SF

      Retail Space in Fort Worth

      Retail space with easy access to major employers and highways.
      6548 Lake Worth Blvd, Lake Worth, TX 76135
      View Details
    • Contact for pricing
      3,000 SF

      Medical Office Space Available

      Sublease opportunity through 2029 featuring care suites and lab.
      3918 Telephone Rd, Lake Worth, TX 76135
      View Details
    View Listing
    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.
    5833 Shadydell Dr
    Fort Worth, TX 76135
    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

    Thank You for Inquiry
    5833 Shadydell Dr, Fort Worth, TX, 76135
    letter with green check mark
    Check your email
    We sent you the
    agent's contact details. yellow underline
    Can't find it?
    Please check your junk/spam folder.
    Google sign-in failed. Please try again or use another login method.
    Sign Up Successful!
    You now have access to more from Realmo!