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…
10675 South Freeway
Fort Worth, TX 76140
Asking Price
$5.10M
Asset Type
Motel Hospitality
Class
Class B
What's Special
Hospitality | 63 Keys <ul><li>Newly Renovated Motel 6 in the Dallas/Fort Worth MSA with rare owner-user opportunity with on-site live-in suites, $300,000 in owner cash flow, and seller carry financing. Combining strong in-place cash flow & 30 Yr operating history.</li><li>This property offers a hands-on owner-operator the ability to live on-site across three (3) manager suites while generating $300,000 on Year 1 owner compensation after all operating expenses. The built-in hotel systems & processes eliminates third
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
1.57%
DSCR
0.26
Underwater
Cash-on-Cash
-14.56%
Monthly Payment
$25,232.017
Annual Cash Flow
$-222,784.208
