Log In/Sign Up
Your email has been sent.
2125 Martin Dr 2,974 SF 100% Leased Office Building Bedford, TX 76021 $699,000 ($235.04/SF) 6.44% Cap Rate
Investment Highlights
- Easy Access to 183 and 121
- Agent is Owner
- Flexible Floorplan
Executive Summary
Stand-alone brick office building in DFW mid-cities. Recently updated with LED lights, bright white cabinets, luxury vinyl plank in all common areas and fresh paint in and out.
Currently leased through 2029 so investor or 1031 Exchange is a good option.
Lease has a 90 day/$15,000 buy out if Buyer needs to owner occupy so that is also a good option.
Currently leased through 2029 so investor or 1031 Exchange is a good option.
Lease has a 90 day/$15,000 buy out if Buyer needs to owner occupy so that is also a good option.
Financial Summary (Pro Forma - 2026) |
Annual | Annual Per SF |
|---|---|---|
| Gross Rental Income |
$60,000
|
$20.17
|
| Other Income |
-
|
-
|
| Vacancy Loss |
-
|
-
|
| Effective Gross Income |
$60,000
|
$20.17
|
| Taxes |
$9,500
|
$3.19
|
| Operating Expenses |
$6,500
|
$2.19
|
| Total Expenses |
$16,000
|
$5.38
|
| Net Operating Income |
$44,000
|
$14.79
|
Financial Summary (Pro Forma - 2026)
| Gross Rental Income | |
|---|---|
| Annual | $60,000 |
| Annual Per SF | $20.17 |
| Other Income | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Vacancy Loss | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Effective Gross Income | |
|---|---|
| Annual | $60,000 |
| Annual Per SF | $20.17 |
| Taxes | |
|---|---|
| Annual | $9,500 |
| Annual Per SF | $3.19 |
| Operating Expenses | |
|---|---|
| Annual | $6,500 |
| Annual Per SF | $2.19 |
| Total Expenses | |
|---|---|
| Annual | $16,000 |
| Annual Per SF | $5.38 |
| Net Operating Income | |
|---|---|
| Annual | $44,000 |
| Annual Per SF | $14.79 |
Property Facts
Sale Type
Investment or Owner User
Sale Condition
1031 Exchange
Property Type
Office
Property Subtype
Medical
Building Size
2,974 SF
Building Class
B
Year Built/Renovated
2007/2026
Price
$699,000
Price Per SF
$235.04
Cap Rate
6.44%
NOI
$45,000
Percent Leased
100%
Tenancy
Multiple
Building Height
1 Story
Typical Floor Size
2,974 SF
Building FAR
0.22
Lot Size
0.31 AC
Zoning
C - commercial - office
Parking
14 Spaces (4.7 Spaces per 1,000 SF Leased)
Amenities
- 24 Hour Access
- Signage
- Air Conditioning
- Smoke Detector
Moderately walkable
60/100
Exceptionally drivable
90/100
Somewhat bikeable
30/100
Property Taxes
| Parcel Number | 40384365 | Total Assessment | $545,450 (2025) |
| Land Assessment | $81,024 (2025) | Annual Taxes | $9,500 ($3.19/SF) |
| Improvements Assessment | $464,426 (2025) | Tax Year | 2026 |
Property Taxes
Parcel Number
40384365
Land Assessment
$81,024 (2025)
Improvements Assessment
$464,426 (2025)
Total Assessment
$545,450 (2025)
Annual Taxes
$9,500 ($3.19/SF)
Tax Year
2026
1 of 28
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
Contact the Sale Advisor
2125 Martin Dr