Log In/Sign Up
Your email has been sent.
3108 Frazier Ave 2 Unit Apartment Building Offered at $2,857,071 CAD at a 5.20% Cap Rate Fort Worth, TX 76110
Executive Summary
Institutional Quality Asset at Accessible Price Point.
100% Leased For 2026-2027. 50% Pre-Leased For 2027-2028.
Advanced Security Systems with 24-Hour Multi-Camera Monitoring, DVR System With Remote Playback Capabilities.
Each Unit Equipped With (2) Sets of Washers/Dryers and (1) 70'' Flat Screen Television.
Tenants Responsible For All Utilities (Electric, Water, Gas, Cable,Internet).
Ample Parking For Tenants and Guests Comprised of Rear and On-Street Options.
High-End Designer Finishes Including Oversized Kitchens with Large Islands, Quartz Countertops, Stainless-Steel Appliances, Multiple Living Spaces, Large Covered Balconies.
100% Leased For 2026-2027. 50% Pre-Leased For 2027-2028.
Advanced Security Systems with 24-Hour Multi-Camera Monitoring, DVR System With Remote Playback Capabilities.
Each Unit Equipped With (2) Sets of Washers/Dryers and (1) 70'' Flat Screen Television.
Tenants Responsible For All Utilities (Electric, Water, Gas, Cable,Internet).
Ample Parking For Tenants and Guests Comprised of Rear and On-Street Options.
High-End Designer Finishes Including Oversized Kitchens with Large Islands, Quartz Countertops, Stainless-Steel Appliances, Multiple Living Spaces, Large Covered Balconies.
Financial Summary (Pro Forma - 2026) |
Annual (CAD) | Annual Per SF (CAD) |
|---|---|---|
| Gross Rental Income |
$212,240
|
$46.00
|
| Other Income |
-
|
-
|
| Vacancy Loss |
-
|
-
|
| Effective Gross Income |
$212,240
|
$46.00
|
| Taxes |
$23,129
|
$5.01
|
| Operating Expenses |
$18,435
|
$4.00
|
| Total Expenses |
$41,564
|
$9.01
|
| Net Operating Income |
$170,676
|
$36.99
|
Financial Summary (Pro Forma - 2026)
| Gross Rental Income (CAD) | |
|---|---|
| Annual | $212,240 |
| Annual Per SF | $46.00 |
| Other Income (CAD) | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Vacancy Loss (CAD) | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Effective Gross Income (CAD) | |
|---|---|
| Annual | $212,240 |
| Annual Per SF | $46.00 |
| Taxes (CAD) | |
|---|---|
| Annual | $23,129 |
| Annual Per SF | $5.01 |
| Operating Expenses (CAD) | |
|---|---|
| Annual | $18,435 |
| Annual Per SF | $4.00 |
| Total Expenses (CAD) | |
|---|---|
| Annual | $41,564 |
| Annual Per SF | $9.01 |
| Net Operating Income (CAD) | |
|---|---|
| Annual | $170,676 |
| Annual Per SF | $36.99 |
Property Facts
Amenities
- Smoke Detector
Unit Amenities
- Air Conditioning
- Balcony
- Cable Ready
- Dishwasher
- Disposal
- Microwave
- Washer/Dryer
- Heating
- Ceiling Fans
- Eat-in Kitchen
- Kitchen
- High Speed Internet Access
- Refrigerator
- Oven
- Stainless Steel Appliances
- Range
- Tub/Shower
- Views
- Walk-In Closets
- Den
- Island Kitchen
- Pantry
- Vinyl Flooring
- Quartz Countertops
Site Amenities
- Private Bathroom
Unit Mix Information
| Description | No. Units | Avg. Rent/Mo | SF |
|---|---|---|---|
| 5+5 | 2 | - | - |
1 1
Moderately walkable
70/100
Moderately drivable
60/100
Some public transit
40/100
Fairly bikeable
50/100
Property Taxes
| Parcel Number | 00391247 | Total Assessment | $255,096 CAD (2025) |
| Land Assessment | $255,096 CAD (2025) | Annual Taxes | $23,129 CAD ($5.01 CAD/SF) |
| Improvements Assessment | $0 CAD (2025) | Tax Year | 2026 |
Property Taxes
Parcel Number
00391247
Land Assessment
$255,096 CAD (2025)
Improvements Assessment
$0 CAD (2025)
Total Assessment
$255,096 CAD (2025)
Annual Taxes
$23,129 CAD ($5.01 CAD/SF)
Tax Year
2026
1 of 39
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
Presented by
3108 Frazier Ave
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.