Real opportunities. Driven by live market signals.
Updated every minute.

Browse Homes — Buy Direct, Deal on Your Terms

Updated Properties Icon
Updated Properties
Last 24 HoursLast 24 Hours
Main property image
Days1Days on Market
Views4view
Gallery image 2
Gallery image 3
Gallery image 4
Gallery image 5

$495,000

200 N Beach St, Fort Worth, TX, 76111

On MarketInfo
Just AddedInfo
CommercialInfo
Beds3 Beds
Baths2 Bath
Baths2,078 Sq Ft
IndustrialIndustrial
price_per_sqft$238.21 / sqft
Year BuiltBuilt in 1960

Highlights

Interior

Bedrooms 3Bedrooms 3
Bathrooms Full 2Bathrooms Full 2
Heating CentralHeating Central
CoolingCooling
FlooringWood

Exterior

Lot Size10,149 sqft

Building Information

Year Built1960
Stories1

Land Information

APN15320-2-1
Lot Number1
SubdivisionGilmore, G W Addition
Land UseResidential
Legal DescriptionGILMORE, G W ADDITION BLOCK 2 LOT 1
Census Tract101201
Assessed Land Value$50,225
Assessed Improvement Value$113,775
Assessment Year2025

About this property

Bring your Business to this great location off of N Beach and join other industrial oriented businesses such as City Electric Supply, Sunbelt Rentals, Hollywood Overhead Door, Pest Control Company, and even an Event Center. The seller had planned to open their HVAC company but decided to build a new property closer to their home. This location is ideal for an HVAC company or really any small business concept. The corner lot has great visibility from N Beach. 5 dedicated parking spaces off of Gilmore with the potential for additional parking on the North side of the property. Barely a few minutes from I-30 and 121, this ideal location provides quick access throughout the metroplex. Owner Financing Possible with minimum 250K down payment. Building needs work, but there are great possibilities at this location for renovation or expansion.

Investor Tools

$245,438Estimated Mortgage Balance
$14,562Estimated Equity
5% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,970 /month
Positive
Cash Flow Estimate:
$990 /month

Interested in this property?

Kris Franks

Franks Realty International

ContactContact

Want alerts when something changes with this property?

Financing Details

Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$408/month
No HOA
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,590
$164,000
2025
$50,225
$113,775
$164,000
No

Tax History

Year
Tax Paid
Assessed Value
2025
$3,590
$164,000

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Texas Bank And Trust Co
Credit Line (Revolving) / Heloc
$255,000
No
First
Jul 1, 2024
Jul 2029

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$245,438
$14,562
5%
94%
$1,529/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,927/mo
$1,529/mo
+$398/mo
8.9%

Learn About the Market: Opportunity in Fort Worth

Local Market Pages
Local Market Pages 2Local Market Pages 3Local Market Pages 4

Explore

Fort Worth

Fort Worth has transformed into one of the fastest-growing large cities in America. Anchoring the western side of the Dallas–Fort Worth Metroplex, the city combines its historic cattle industry and western heritage with modern economic strength. Major employers include aerospace and defense firms, healthcare systems, transportation companies, and advanced manufacturers.

With over one million residents and continued population growth at one of the fastest rates among major U.S. cities, Fort Worth offers relatively affordable housing compared to many peer cities while maintaining the economic advantages of a major metropolitan area. From North Fort Worth growth corridors to established neighborhoods, the city attracts homebuyers, businesses, and new residents seeking opportunity and affordability.

Explore Texas Explore This Area
Population Growth

Population Growth

11.9% since 2020

Net Migration

Net Migration

Strong Positive Migration

Median Home Price

Median Home Price

$299,655

Unemployment Rate

Unemployment Rate

3.7%

Price Trend

Price Trend

-2.5% YoY

New Permits

New Permits

158K

City: Fort Worth

No Agent List Top Properties.

These are Deal List properties graded A+, A.

Loading properties...

Sold Properties

Loading properties...

200 N Beach St | Property Details | No Agent List