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

    7311 Fm 1886 Azle, TX 76020

    • Commercial real estate
    • 18,200 SF
    OFF-MARKET
    Value Estimations
    Cap Rate Potential
    Location Intelligence
    Property ID
    US83-2536785
    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

    • Cabins at Rocky Top / Real Estate Developer

    Property Details for 7311 Fm 1886

    Year built
    2020
    Property size
    18,200 SF
    Property type
    Commercial real estate
    APN
    R000110897

    Description

    This exceptional investment opportunity presents a 13-unit multifamily property situated on approximately 10 acres in Azle, Texas. The property, built between 2020 and 2023 and renovated in 2023, boasts a Class B designation and comprises 18,200 square feet. The asking price is $3,550,000, representing a price per square foot of $195.05 and a 7.05% cap rate. The property includes 12 cabins and a dedicated leasing office, currently operating at 100% occupancy with long-term tenants under minimum one-year leases. Six units are one-story, each offering 1,270 square feet with three bedrooms and two bathrooms, a fully equipped kitchen, laundry facilities, and dining area. The remaining six units are two-story lofts, each featuring 1,470 square feet, three bedrooms, two bathrooms, and premium features. High-quality construction materials ensure durability and reduced maintenance costs. Two additional cleared building pads are available for future expansion, offering significant growth potential. The property's location in Azle, Texas combines the appeal of rural living with convenient access to urban areas, attracting a diverse tenant base. The property's strong cash flow, growth potential, and desirable location make it an attractive investment in a rapidly growing market. The property's APN is R000110897.

    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
    Azle
    County
    Parker
    State
    Texas
    Longitude
    -97.611351680731
    Latitude
    32.831676846504

    Comparable in this City

    • $240,000
      1,960 SF

      Two Single-Wide Homes on Large Lot

      Two homes on 0.68 acres near Azle Highway.
      2014 Spring Ct, Azle, TX 76020
      View Details
    • $390,000
      0.07 Acres

      Azle Duplex with Four Bedrooms

      Duplex in Azle, Texas, featuring four bedrooms and two bathrooms.
      1241 Village Garden Dr, Azle, TX 76020
      View Details
    • $375,000
      0.08 Acres

      Azle, TX Duplex For Sale

      Duplex in Azle, TX with investment potential.
      1244 Village Garden Dr, Azle, TX 76020
      View Details
    • $3,400,000
      12 SF

      Azle Multifamily Investment Opportunity

      12-unit multifamily property in Azle, Texas, near Fort Worth.
      7311 Farm To Market Rd, Azle, TX 76020
      View Details
    • New
      $1,350,000
      2.11 Acres

      Income Producing Property in Azle, TX

      Six houses on 2+ acres with long-term tenants in Azle.
      900 Reese Ln, Azle, TX 76020
      View Details
    • $850,000
      1.06 Acres

      Renovated Multi-Unit Investment Property

      Turnkey investment property with four units on one acre.
      E Reno Rd, Azle, TX 76020
      View Details

    Similar Nearby for Sale

    • $375,000
      0.08 Acres

      Azle, TX Duplex For Sale

      Duplex in Azle, TX with investment potential.
      1244 Village Garden Dr, Azle, TX 76020
      View Details
    • $390,000
      0.07 Acres

      Azle Duplex with Four Bedrooms

      Duplex in Azle, Texas, featuring four bedrooms and two bathrooms.
      1241 Village Garden Dr, Azle, TX 76020
      View Details
    • $240,000
      1,960 SF

      Two Single-Wide Homes on Large Lot

      Two homes on 0.68 acres near Azle Highway.
      2014 Spring Ct, Azle, TX 76020
      View Details
    • $3,400,000
      12 SF

      Azle Multifamily Investment Opportunity

      12-unit multifamily property in Azle, Texas, near Fort Worth.
      7311 Farm To Market Rd, Azle, TX 76020
      View Details
    • New
      $1,350,000
      2.11 Acres

      Income Producing Property in Azle, TX

      Six houses on 2+ acres with long-term tenants in Azle.
      900 Reese Ln, Azle, TX 76020
      View Details
    • $850,000
      1.06 Acres

      Renovated Multi-Unit Investment Property

      Turnkey investment property with four units on one acre.
      E Reno Rd, Azle, TX 76020
      View Details

    Similar Nearby for Lease

    • $2,200 /Mo
      1,800 SF

      Remodeled Home with Acreage

      Newly remodeled home with acreage, suitable for residential or commercial use.
      145 Clayton Rd, Azle, TX 76020
      View Details
    • Contact for pricing

      Land Near Eagle Mountain Lake

      Land for lease near Eagle Mountain Lake and Highway 199.
      11104 Fm 730 N, Azle, TX 76020
      View Details
    • Contact for pricing
      1,268 SF

      Neighborhood Center Retail Space

      Retail space available in Tarrant County neighborhood center.
      100-252 Park Pl, Azle, TX 76020
      View Details
    • Contact for pricing
      8,830 SF

      Hornet's Plaza: Azle Retail Space

      Prime Azle retail, drive-thru available
      1000 Boyd Rd, Azle, TX 76020
      View Details
    • $2,500 /Mo
      3,000 SF

      Azle Flex Space For Lease

      Flex space for lease on FM 730 between Azle and Boyd.
      14135 Fm 730, Azle, TX 76020
      View Details
    • $2,500 /Mo

      Flex Space on FM 730

      Flex space for lease with frontage on FM 730.
      14135 D, Azle, TX 76020
      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.
    7311 Fm 1886
    Azle, TX 76020
    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.