www.crexi.com - The Commercial Real Estate Exchange
Subscribe to Intelligence for full access
Analyze more property details including ownership and financial history. Share advanced property insights with your clients and teams.
Subscribe to Intelligence for full access
Analyze more property details including ownership and financial history. Share advanced property insights with your clients and teams.
31345595
31345640

111 Merritt St, Fort Worth, TX 76114

RU
TX TX 0657253
League Commercial
Listed by League Commercial
Unpriced
68 days on market
Updated 64 days ago

The Merritt Condominiums

Details
Property Type Multifamily, Hospitality
Sub Type Apartment Building, Hotel
Square Footage 37,573
Net Rentable (SqFt) 33,000
Units 36
Cap Rate 5.30%
Occupancy 40%
Pro-Forma Cap Rate 5.30%
Broker Co-Op Yes
Class A
Year Built 2025
Buildings 4
Stories 3
Zoning MU-1
Investment Type Value Add

36 Condos | Built in 2025 | 40% Leased | Zoned MU-1 Allows for STR | Boutique Hotel Opportunity

Marketing description

The Merritt Condominiums Is A 36-Unit Development In The Highly Sought After River District Area Of Fort Worth, Texas. Built In 2025, This Trophy Asset Has A Brick/Stucco Exterior, Concrete Foundations And Parking Lot, With Pitched Composition Roofs And Beautiful Manicured Landscaping. This Development Consists Of 4 Total Buildings, With An Even Unit Mix Of (18) 1Bed/1Bath Units, And (18) 2Bed/2.5Bath Units. Interiors Feature Stunning Finishes Including Luxury Vinyl Flooring, Quartz Countertops, Decorative Lighting And Efficient Stainless Steel Appliances. This Development Presents Multiple Attractive Investment Strategies, Supported By Strong Comparables And Statistics.


This Property is Zoned MU-1, Which Allows For Legal Operation Of Short-Term Rentals, Including AirBnB/VRBO. This Development Presents A Fantastic Opportunity To Be Acquired And Operated As A Boutique Hotel. There Is Very Minimal Direct Competition In The River District For This Strategy.The Location, New Construction, Walkability And Close Proximity To Highly Visited Fort Worth Hotspots Make This A Very Attractive Opportunity. The River District Is One Of The Highest Performing STR Submarkets In Fort Worth, See Page 25 For AirDNA Statistics/Scores. This Is A Turnkey Asset Prime For Hospitality Brand Expansion. Visit www.fortworthtexas.gov/short-term-rentals For More Information.


Operating With A Long-Term Tenant Base Also Presents An Attractive Option. Comparable Rental Units In This Submarket Are Achieving Over $2 Per Square Foot In Rent On Average. The Footprint Of This Development Allows For Multiple Space-Efficient Amenities To Be Added Including Dog Runs, Micro-Courtyards For Additional Outdoor Seating, Bike Racks, Parcel Lockers And EV Charging Stations.


The Merritt Condominiums Are An Ideal Opportunity For A 1031 Exchange. Current Property Management Has 11 Units Leased On Traditional 1-2 Year Terms. Strong Rental Income And Tenants In Place To Propel Traditional Leasing Forward. This Also Provides Steady Cash Flow For The STR Investor As They Furnish/Launch Vacant Units, With The Ability To Bring Additional Units Online As Tenant Leases Expire.

Investment highlights

Located In The River District Of Fort Worth. Walkable To Popular Dining Destinations Including Heim Barbecue, Salsa Limon, Lettuce Cook And Crystal Springs Hideaway. Short Commute To Westworth Village, Where You'll Find Target, Lowe's, Wal-Mart, Sam's Club For All Grocery And Home Needs. Located 2 Miles From Naval Air Station Joint Reserve Base Fort Worth, Which Supports Over 10,000 Active Duty, Reserve And Civilian Personnel. The Base Contributes Over $4.8 Billion Annually To The Texas Economy.

Subject Property Is Located Across The Street From The Trinity Trail System, Spanning Over 100+ Miles. This Trail System Gives Tenants Fantastic Ability To Take Advantage Of Hiking, Biking And Running Trails Steps Away From Their Front Doors.

Close Proximity To The Cultural District And Dickies Arena. Dickies Arena Ranked #2 In Billboard Magazine's Top 10 Worldwide Boxscore Charts For Venues With A Seating Capacity Of 10,001-15,000. Upcoming 2026 Events At Dickies Arena Include NCAA Women's Basketball Championship, PBR, Nate Bargatze, Mumford & Sons And Luke Bryan.

4.5 Miles From Downtown Fort Worth Where You'll Experience Popular Dining, Retail And Fort Worth Convention Center. FWCC Currently Undergoing A $600 Million Renovation Totaling Over 250,000 Square Feet. This Renovation Is Designed To Host Diverse, High-Capacity Events Like Trade Shows, Conventions And Conferences. This Will Serve As An Economic Driver, Attracting Visitors And Supporting Tourism Through Versatile Spaces Including Exhibition Halls, Banquet Rooms And Meeting Rooms.

Listing Contacts

RU
TX TX 0657253
League Commercial
Listed by League Commercial

Valuation Calculator

Login or Sign up to see Valuation Metrics
Sign up for Crexi to see valuation metrics for this property
$
$
%
Loan Amount
$--
Annual Debt Service
$--
$--
Annual Cash Flow
$--
$--

Valuation Metrics

0
DSCR
--
Cap Rate
--
ROI

Map

Broker Selected Comps View More Comps

Property History

Intelligence Badge

Similar Properties

View All

Additional Information

Name
Ross Utley
License
TX 0657253
Brokerage Phone
817-523-9113
Brokerage Address
5220 Locke Avenue
*All information is deemed reliable but not guaranteed. Buyer to verify all information.
Is there information that looks off?
For assistance, reach out to our support team at [email protected] or call 888.273.0423 . For press inquiries, contact [email protected]
Equal Housing Opportunity
5510 Lincoln Blvd #400, Los Angeles, CA 90094Commercial Real Estate Exchange, Inc.Crexi Technologies, LLCCXTechnology, LLC
© 2026 Commercial Real Estate Exchange, Inc. All Rights Reserved. DRE #02086591