Share this listing
Pre-formatted captions, a short link, and a QR code — ready to paste.
Share image
Sized for LinkedIn · 1200×627 — matches the caption above.
Rendering preview…
13189 Harmon Rd.
Fort Worth, TX 76177
Asking Price
$2.20M
Cap Rate
6.75%
Asset Type
Warehouse Industrial
Class
Class B
What's Special
Industrial | 6.75% CAP | 13,647 SqFt <ul><li>2.36 Acres of Fenced/Surfaced Outside Storage</li><li>No Zoning Restrictions </li><li>Building 1:</li><li>7,275 SF</li><li>Office 1,052 SF</li><li>2,108 SF Outside Covered Area </li><li>Seven (7) 10'x12' Grade Level Doors </li><li>Clear Height: 14' - 16'</li><li>Building 2:</li><li>4,477 SF</li><li>Office 327 SF</li><li>Office Building:</li><li>1,895 SF</li><li>Distance To:</li><li>Perot Field Fort Worth Alliance Airport 5 Miles </li><li>BNSF Intermodal 6 Miles</li><li>D
Free Valuation Calculator
No login requiredRun the numbers on this deal. All calculations are estimates — verify with your lender and accountant.
NOI
$80,000
Cap Rate
3.64%
DSCR
0.61
Underwater
Cash-on-Cash
-7.67%
Monthly Payment
$10,884.4
Annual Cash Flow
$-50,612.796
