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…
NWC I-35W & Heritage Trace Pkwy
Fort Worth, TX 76177
Asking Price
$1.80M
Asset Type
Restaurant Retail
Class
Class B
What's Special
Retail <ul><li>1.424 AC of prime land for sale ready for development</li><li>Positioned in a fast-growing North Fort Worth corridor surrounded by national retailers and dense rooftops</li><li>High-income, high-growth trade area with strong daytime population from nearby schools, offices, and retail</li></ul>
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
4.44%
DSCR
0.75
Underwater
Cash-on-Cash
-4.98%
Monthly Payment
$8,905.418
Annual Cash Flow
$-26,865.015
