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
    The Largest CRE Database in the US with Over 1 Million Listings
    Property profile & analytics

    7028 Navajo Trl Fort Worth, TX 76135-3945

    • Gas stations
    • 2,184 SF
    • 0.59 lot acres
    OFF-MARKET
    Value Estimations
    Cap Rate Potential
    Location Intelligence
    Property ID
    US82-1980896
    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

    • Navajo Burger / Sandwich Shop / American Restaurant
    • Shell / Restaurant / Atm
    • ATM (Navajo Burger) / Atm

    Property Details for 7028 Navajo Trl

    Year built
    1984
    Lot size
    0.59 lot acres
    Property size
    2,184 SF
    Property type
    Gas stations
    APN
    21080-38-5B2
    APU
    21080385B2

    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
    -97.4412
    Latitude
    32.7993
    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
    $7,282
    $76,905
    $265,999
    $342,904
    -
    $76,905
    $265,999
    $342,904

    Comparable in this City

    • Value Estimation by Request
      0.01 Acres

      6800 Lk Worth Blvd

      VEHICLE SALES, RENTALS • 0.01 Acres
      6800 Lk Worth Blvd, Lake Worth, TX 76135-2109
      View Details
    • Value Estimation
      $615,000
      7,590 SF

      3941 Paul Meador Dr

      AUTO REPAIR, GARAGE • 7,590 SF
      3941 Paul Meador Dr, Lake Worth, TX 76135-3030
      View Details
    • Value Estimation
      $715,000
      8,222 SF

      5904 Quebec St

      AUTO REPAIR, GARAGE • 8,222 SF
      5904 Quebec St, Fort Worth, TX 76135-3605
      View Details
    • Value Estimation by Request
      4,152 SF

      4200 Boat Clb Rd

      CAR WASH - AUTOMATED • 4,152 SF
      4200 Boat Clb Rd, Lake Worth, TX 76135-2606
      View Details
    • Value Estimation by Request
      4,136 SF

      6353 Lk Worth Blvd

      AUTO REPAIR, GARAGE • 4,136 SF
      6353 Lk Worth Blvd, Fort Worth, TX 76135-3603
      View Details
    • Value Estimation by Request
      3,390 SF

      9800 Jacksboro Hwy

      AUTO REPAIR, GARAGE • 3,390 SF
      9800 Jacksboro Hwy, Fort Worth, TX 76135-4712
      View Details

    Similar Nearby for Sale

    • $6,434,665
      16,000 SF

      Lake Worth Retail Investment

      High-Cap Rate NNN Storefront
      3569 Centre Dr, Lake Worth, TX 76135
      View Details
    • $2,800,000
      3,290 SF

      Freestanding Chicken Express Investment Property

      Absolute NNN leased Chicken Express in Lake Worth, Texas.
      6765 Lake Worth Blvd, Lake Worth, TX 76135
      View Details
    • $1,400,000
      0.93 Acres

      Established Restaurant and Bar Opportunity

      Restaurant and bar with recent updates in high-traffic location.
      9805 Jacksboro Hwy, Fort Worth, TX 76135
      View Details
    • Contact for pricing
      3,016 SF

      Retail Property Near Loop 820

      Retail property near Loop 820, includes FF&E.
      6325 Lake Worth Blvd, Lake Worth, TX 76135
      View Details
    • $6,150,000
      2,491 SF

      Neighborhood Shopping Center For Sale

      Neighborhood shopping center located on a major thoroughfare.
      4504 Boat Club Rd, Fort Worth, TX 76135
      View Details
    • $6,120,000
      39,168 SF

      Fort Worth Multifamily Portfolio

      36-unit townhome complex, high ROI.
      5833 Shadydell Dr, Fort Worth, TX 76135
      View Details

    Similar Nearby for Lease

    • Contact for pricing
      18,600 SF

      Landmark Lakes Retail Center

      Fort Worth Community Center Spaces Available
      5932 Quebec St, Fort Worth, TX 76135
      View Details
    • $14 SF/Yr
      69,549 SF

      Lake Worth Retail Center Investment

      Prime Retail/Office Space Available in Lake Worth, TX
      3980 Boat Club Rd, Lake Worth, TX 76135
      View Details
    • $35 SF/Yr
      5,600 SF

      Lake Worth Retail Center

      Prime Retail Space, Lake Worth
      6108 Azle Ave, Lake Worth, TX 76135
      View Details
    • Contact for pricing
      2,779 SF

      Retail and Office Space Available

      Retail and medical office spaces available with high traffic and parking.
      4625 Boat Club Rd, Fort Worth, TX 76135
      View Details
    • $25 SF/Yr
      3,976 SF

      New Retail Space Available

      Brand new retail building with customizable spaces for rent.
      6116 Lake Worth Blvd, Lake Worth, TX 76135
      View Details
    • Contact for pricing
      1,145 SF

      Retail Space in High-Traffic Center

      1,145 SF retail space with excellent visibility and signage.
      3530 NW Centre Dr, Fort Worth, TX 76135
      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.
    7028 Navajo Trl
    Fort Worth, TX 76135-3945
    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.