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…
3809 E Belknap St
Fort Worth, TX 76111
Asking Price
$4.12M
Cap Rate
5.37%
Asset Type
Convenience Store Retail
Class
Class B
What's Special
5.37% CAP | 5% Bumps/5 Yrs | Corp Guaranty | E Belknap St w/ ±6,007 VPD <ul><li><span style="color: rgba(0, 30, 69, 1)">Absolute NNN Lease | Zero Landlord Responsibilities</span></li><li><span style="color: rgba(0, 30, 69, 1)">±12 Years Remaining on Long-Term Lease</span></li><li><span style="color: rgba(0, 30, 69, 1)">Scheduled 5% Rent Increases Every 5 Years</span></li><li><span style="color: rgba(0, 30, 69, 1)">Corporate-Guaranteed Lease by Walgreens</span></li><li><span style="color: rgba(0, 30, 69, 1)">Prime East Fort Worth Location Along East Belknap Stre
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
1.94%
DSCR
0.33
Underwater
Cash-on-Cash
-13.32%
Monthly Payment
$20,383.512
Annual Cash Flow
$-164,602.145
