Add Listing
    Property Lookup
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    913 Northside Dr Fort Worth, TX 76102-1018
    Back to Search
    Property profile & analytics

    913 Northside Dr, Fort Worth, TX 76102-1018

    View on Map
    • Motels
    • 19,368 SF
    • 1.26 lot acres
    Off-Market
    Property ID
    US83-4097666
    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

    • Motel 6 Fort Worth, Tx -Stockyards East / Hotel & Motel
    • Studio 6 Fort Worth, TX -Stockyards East / Hotel & Motel / Vacation Rental

    Property Details for 913 Northside Dr

    Year built
    1986
    Lot size
    1.26 lot acres
    Property type
    Motels
    APN
    30110-2R-1AR
    APU
    301102R1AR

    Sales History

    Date Price Buyer Seller Deed Type Mortgage
    May 27, 2022 — Genesis Hospitality LLC — Deed · related $839k · United States Small Business Admin
    May 23, 2017 — Genesis Hospitality LLC — Deed · related $713k · Wells Fargo Bank NA
    Sep 30, 2013 — Genesis Hospitality LLC Mazda Properties Ltd Grant Deed $700k · Mazda Properties Ltd
    Aug 22, 2006 — Mazda Properties Ltd Mazda Management INC Quit Claim Deed —
    — — Satish Gupta — Deed Of Trust · related $230k · Southwest Bank
    — — Satish Gupta — Deed Of Trust · related $200k · Southwest Bank
    — — Satish Gupta — Deed Of Trust · related $200k · Southwest Bank

    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
    -97.3367
    Latitude
    32.7788
    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
    $37,313
    $82,328
    $1,541,672
    $1,624,000
    -
    $82,328
    $1,541,672
    $1,624,000

    Comparable in this City

    • Value Estimation
      $1,880,000
      80,760 SF

      801 Belknap St

      HOTEL/MOTEL
      801 Belknap St, Fort Worth, TX 76102
      View Details
    • Value Estimation by Request
      0.23 Acres

      815 Main St

      HOTEL
      815 Main St, Fort Worth, TX 76102-5408
      View Details
    • Value Estimation
      $3,860,000
      99,428 SF

      Main St

      HOTEL
      Main St, Fort Worth, TX 76102
      View Details
    • Value Estimation
      $23,830,000
      738,487 SF

      1300 Houston St, Unit 140

      HOTEL
      1300 Houston St, Fort Worth, TX 76102-6556
      View Details
    • Value Estimation
      $4,240,000
      334,061 SF

      815 Main St

      HOTEL
      815 Main St, Fort Worth, TX 76102-5408
      View Details
    • Value Estimation by Request

      918 Commerce St

      HOTEL
      918 Commerce St, Fort Worth, TX 76102
      View Details

    Similar Nearby for Sale

    • $135,000
      Pending

      Land For Sale

      Land available in Tarrant County.
      740 Samuels Ave, Fort Worth, TX 76102
      View Details
    • Contact for pricing
      23,744 SF

      Office Building in Fort Worth

      Office building with ground floor space in Fort Worth.
      2600 Freeway W, Fort Worth, TX 76102
      View Details
    • Contact for pricing
      10,150 SF

      Fort Worth Development Opportunity

      Warehouse on 10,150 SF lot suited for development.
      1119 W 5Th St, Fort Worth, TX 76102
      View Details
    • Contact for pricing

      Downtown Land with Development Potential

      Prime downtown location for development with flexible zoning and amenities.
      715 Clear Lake St, Fort Worth, TX 76102
      View Details
    • Contact for pricing
      2,100 SF

      Retail Property in Fort Worth

      Retail property with 2,100 square feet of space.
      1004 W Bluff St, Fort Worth, TX 76102
      View Details
    • Contact for pricing

      Fort Worth Land For Sale

      Land available for sale in Fort Worth, Texas.
      1400 Throckmorton St, Fort Worth, TX 76102
      View Details

    Similar Nearby for Lease

    • Contact for pricing

      Fort Worth Office Space Available

      Office space for rent near Fort Worth CBD.
      910 Collier St, Fort Worth, TX 76102
      View Details
    • Contact for pricing
      68,136 SF

      Retail Space in Excellent Condition

      Retail space available for lease in Fort Worth, Texas.
      500 Taylor St, Fort Worth, TX 76102
      View Details
    • Contact for pricing

      New Office Space Available

      Never occupied office space available for rent, delivered in 2024.
      100 Throckmorton St, Fort Worth, TX 76102
      View Details
    • Contact for pricing

      Fort Worth Flex/Industrial Space

      Flex and industrial spaces available for lease in Fort Worth.
      2213 West Broadway Ave, Fort Worth, TX 76102
      View Details
    • Contact for pricing
      218 SF

      Single Office Space For Rent

      218 SF single office space available for rent.
      500 Main St, Fort Worth, TX 76102
      View Details
    • Contact for pricing

      Commercial Property for Rent

      Commercial property available for rent at 1012 Burnett St.
      1012 Burnett St, Fort Worth, TX 76102
      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.
    913 Northside Dr
    Fort Worth, TX 76102-1018
    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
    913 Northside Dr, Fort Worth, TX, 76102
    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!