Log In/Sign Up
Your email has been sent.
Thorncrown Lane, Fort Worth, Texas 76179 3 Properties Offered at $1,345,586 CAD in Fort Worth, TX
Investment Highlights
- Stabilized Asset, Lease Security, Rent Upside, 2024 Construction, $49,967 NOI, 5.18% Cap Rate on B+ Asset
Executive Summary
The Thorncrown Portfolio consists of three newly constructed residential income properties at 9524, 9540, and 9544 Thorncrown Lane in Fort Worth, Texas. Built in 2024 and offered as a single acquisition, the portfolio provides immediate cash flow, proven rental performance, and minimal capital expenditure requirements. The properties have maintained 100% occupancy since acquisition and generate $82,800 in trailing twelve-month gross rental income and $49,967 in net operating income, with rent and OPEX optimization opportunities. All three homes have achieved rental rates of approximately $2,300 (below market comps) per month, demonstrating strong market demand and documented operating performance. Two properties recently renewed leases through June 2027, providing income stability and reducing leasing risk. Combined with modern construction, energy-efficient systems, and limited deferred maintenance, the portfolio offers a turnkey investment opportunity with dependable income and long-term appreciation potential.
Taxes & Operating Expenses (Actual - 2025) Click Here to Access |
Annual (CAD) |
|---|---|
| Gross Rental Income |
$99,999
|
| Other Income |
-
|
| Vacancy Loss |
-
|
| Effective Gross Income |
$99,999
|
| Taxes |
$99,999
|
| Operating Expenses |
$99,999
|
| Total Expenses |
$99,999
|
| Net Operating Income |
$99,999
|
Taxes & Operating Expenses (Actual - 2025) Click Here to Access
| Gross Rental Income (CAD) | |
|---|---|
| Annual | $99,999 |
| Other Income (CAD) | |
|---|---|
| Annual | - |
| Vacancy Loss (CAD) | |
|---|---|
| Annual | - |
| Effective Gross Income (CAD) | |
|---|---|
| Annual | $99,999 |
| Taxes (CAD) | |
|---|---|
| Annual | $99,999 |
| Operating Expenses (CAD) | |
|---|---|
| Annual | $99,999 |
| Total Expenses (CAD) | |
|---|---|
| Annual | $99,999 |
| Net Operating Income (CAD) | |
|---|---|
| Annual | $99,999 |
Property Facts
| Price | $1,345,586 CAD | Status | Active |
| Price / SF | $240.41 CAD / SF | Number of Properties | 3 |
| Cap Rate | 5.18% | Individually For Sale | 0 |
| Sale Type | Investment or Owner User | Total Building Size | 5,597 SF |
| Price | $1,345,586 CAD |
| Price / SF | $240.41 CAD / SF |
| Cap Rate | 5.18% |
| Sale Type | Investment or Owner User |
| Status | Active |
| Number of Properties | 3 |
| Individually For Sale | 0 |
| Total Building Size | 5,597 SF |
Properties
| Property Name / Address | Property Type | Size | Year Built | Individual Price |
|---|---|---|---|---|
| 9524 Thorncrown Ln, Fort Worth, TX 76179 | Multifamily | 1,779 SF | 2024 | - |
| 9540 Thorncrown Ln, Fort Worth, TX 76179 | Specialty | 1,909 SF | 2024 | - |
| 9544 Thorncrown Ln, Fort Worth, TX 76179 | Specialty | 1,909 SF | 2024 | - |
1 of 74
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
Presented by
Thorncrown Lane, Fort Worth, Texas 76179
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.