New search
Property profile & analytics
OFF-MARKET
Investment properties
6044 Graham St Lake Worth, TX 76135-3304
Individually Owned
3-yr Hold
Absentee Owner
~
Est. High Equity
Property ID
US83-3935349
Property profile
Verified
Property type
Investment properties
Use group
OFFICE/RESIDENTIAL (MIXED USE)
Year built
1953
Construction
FRAME
Total area
783 SF
Lot
0.24 ac (10,498 SF)
APN
3670-1-11
UPID
US83-3935349
Cap rate & NOI
Priority signal for investors
Implied cap rate, NOI & suggested price
Cap rate vs submarket · NOI estimate · 3 price anchors
Implied cap rate, NOI & suggested price
Cap vs submarket · NOI estimate · 3 price anchors
Value estimations
Realmo proprietary · 4 methods
AI Approach
AI
by Request
CAP Approach
CAP
by Request
Comparable Approach
Comparable
by Request
Blend (final)
Blend
by Request
Owner & transaction history
Jesus Arreola Zavala · 3 yrs held
Jesus Arreola Zavala
since 2022
7 recorded transactions
Zoning & alternative use
Permitted uses
Permitted uses
Allowed · conditional · prohibited
Cap rate
Implied · in-place · derived from last sale + estimated NOI
Implied Cap rate
#1
Implied · in-place · NOI ÷ last sale
In-place · derived from last sale + estimated NOI
Cap rate, NOI & submarket benchmark
Implied cap rate vs Lake Worth submarket · NOI estimate · Typical band, median & reading
Implied cap rate, NOI & submarket benchmark
Cap vs Lake Worth submarket · NOI estimate · typical band, median & reading
Refine your cap rate
8-question underwriting flow
1.
Property current status — Going-In vs Stabilized
2.
Price for denominator — asking / offer / market
3.
Leasing status & lease structure (NNN / Gross)
4.
Tenant risk profile & vacancy assumption
5.
Upload T12 / rent roll / OM (optional)
Refine in 60 seconds, get exact suggested price
T12 upload · Submarket benchmarks · Sensitivity grid
Suggested price · 3 cap rate anchors
Income approach @ 5% / 7% / 9% — aggressive / typical / conservative
Suggested price at 5% / 7% / 9% cap
Aggressive / typical / conservative · Implied $/SF per anchor · Sensitivity grid
Suggested price at 5% / 7% / 9% cap
Aggressive / typical / conservative · implied $/SF · sensitivity
Value
AI, CAP & Alternative Use estimations · Realmo proprietary blendValue Estimations
Based on Realmo’s proprietary methodology
AI Approach
CAP Approach
Comparable Approach
Alternative Use
Get a detailed, property-specific estimation — fast and free
Price per SF
Sale + rent benchmarks
Subject property
—
Submarket sale & rent benchmarks
Median sale $/SF · Asking & closed rent · Submarket vacancy
Submarket sale & rent benchmarks
Median sale $/SF · asking & closed rent · submarket vacancy
Property tax & assessments
Tax year 2023Property tax & assessments
Tax year 2023
Tax billed
$2,692
Tax year 2023
Assessed value
$123,311
Assessed 2024
Previous assessed
$125,839
-2.0% YoY
Effective rate
2.18%
On assessed value
Assessed land
$52,500
Assessed improvement
$70,811
Land market value
$52,500
Improvement market value
$70,811
Total market value
$123,311
Applied tax rate
224.0000
Comparables
6 recent transactions · within 1.5 miComparable in this city
6 recent transactions
Comparable in this City
Similar Nearby for Sale
Similar Nearby for Lease
Recent comparable sales
Sale price & price/SF · Sale date & distance · Adjustments & confidence
Recent comparable sales
Sale price & $/SF · sale date & distance · adjustments
Property description
Physical attributes from public recordsBuilding & lot
Public records
Property type
Investment properties
Use group
OFFICE/RESIDENTIAL (MIXED USE)
Status
Off-Market
Year built
1953
Construction
FRAME
Heating
YES
Cooling
YES
Stories
1
Bathrooms
1
Total area
783 SF
Lot
0.24 ac (10,498 SF)
APN
3670-1-11
UPID
US83-3935349
Jurisdiction
TARRANT
Metro division
FORT WORTH-ARLINGTON, TX METROPOLITAN DIVISION
Zoning & alternative use
Zoning · permitted uses
Permitted & conditional uses
Allowed uses · Special-permit conditions · Prohibited uses
Permitted & conditional uses
Allowed · special-permit conditions · prohibited
Building & site characteristics
From public records
Year built
1953
Construction
FRAME
Heating
YES
Cooling
Yes
Stories
1
Bathrooms
1
Lot
0.24 ac
Current owner
From public records · entity-resolved
Jesus Arreola Zavala
Individual
Mailing address
5836 YEARY ST, FORT WORTH, TX 76114-1042
Mailing matches property
Different — outreach signal
Owner-occupied
No
Ownership since
2022
Owner contacts — direct phone, email, and related entities
Decision-maker phone · Verified email · Related entities & filings
Owner contacts
Email · phone · related entities
Sales History
14 recorded events · public records
Date
Price
Buyer
Seller
Deed Type
Mortgage
Dec 19, 2022
—
Jesus Arreola Zavala
Harvestwood Properties LLC
Venders Lien
$154,900 · Harvestwood Properties LLC
Nov 16, 2021
—
Theresa Riley
Theresa K Riley
Intrafamily Transfer
related
—
Jul 28, 2010
—
Frank W Riley JR.
—
Trustees Deed
related
$68,655 · Star Bank Texas
Jul 18, 2008
—
Frank W Riley
Phh Mortgage Corp
Grant Deed
—
Sep 20, 2007
—
Phh Mortgage Corp
Fannie Mae
Grant Deed
—
May 7, 2007
$51,856
Fannie Mae
Evans,r
Trustees Deed
related
—
Feb 6, 2003
—
Vernon R Miller
Wold,william & Adeline
Grant Deed
$49,875 · Era Mortgage
Feb 2, 2001
—
William Wold
Clark,harold W & Kristi
Grant Deed
$34,200 · First Union Mortgage
—
—
Frank Riley
—
Loan Modification
related
$142,322 · Saginaw Rental & Leasing
—
—
Frank W Riley
—
Deed Of Trust
related
$86,000 · Star Bank Texas
—
—
Frank W Riley JR.
—
Deed Of Trust
related
$58,555 · Star Bank Texas
—
—
Riley,frank & Theresa K
—
Deed Of Trust
related
$215,000 · Pinnacle Bk
—
—
Frank Riley
—
Deed Of Trust
related
$215,000 · Pinnacle Bk
—
—
Frank W Riley JR.
—
Deed Of Trust
related
$61,655 · Star Bank Texas
Coming soon
Costs & Benchmarks
Operating expenses, capex projections, utility benchmarks, and submarket comparables — all in one view.
Coming soon
Risks
Flood, climate, environmental, title, and tenant-concentration risk — surfaced with mitigations and source citations.
Try Rey
Ask anything about this address in plain English.
“Is 15.6% cap rate sustainable?” · “Best tenant mix for BU1?” · “What’s the redev upside?”
You own 6044 Graham St?
List it free. Reach 20,000 daily buyers.
We’ve already pulled the facts. Confirm photos + price and you’re live in 2 minutes.
List this address →
Full reports are paid
Unlock the full Property Analytics report
Start free for 7 days — no card required. Full owner contacts, all 4 valuations with methodology, refine flow, comparable adjustments, foot-traffic deep dive, export to PDF / CSV.
