# 10520 Tube Drive, Fort Worth, TX 76053 > **TL;DR:** multi-family, $4,800,000, built 2026. > A/C. Est. $25,671/mo. ## Property at a Glance | Attribute | Value | |-----------|-------| | Price | $4,800,000 | | Year Built | 2026 | | Lot Size | 160,301 sqft (3.68 acres) | | Stories | 2 | | Property Type | Multi-Family (Quadruplex) | | Status | Active | | Days on Market | 0 | ## Estimated Monthly Costs | Category | Amount | |----------|--------| | Principal & Interest (20% down, 30-year at 6.5%) | $24,271 | | Estimated Insurance | $1,400 | | **Total** | **$25,671** | ## Nearby Schools - **Elementary:** Wilshire - **Middle:** Harwood - **High:** Trinity ## Key Amenities - A/C ## Property Highlights - Built in 2026 - 3.68 acre lot - 2 stories - 92 parking spaces ## Description ### Agent Description Multifamily Investment Opportunity - Phase I Completed & Phase II Shovel-Ready. 32-unit multifamily development consisting of 8 buildings with 4 units per building. ** Phase I: First 3 buildings (12 units) were completed earlier this year 2026. All 12 units are fully leased. ** Phase II: Remaining 5 buildings (20 units) are shovel-ready for construction. ** Utilities: Electricity, water, sewer, and fiber optics have already been brought to each of the 5 remaining building sites individually. ** Roads & Parking: All roads and parking concrete flatwork have already been completed. Site Plan: Fully approved by the City. Architectural Plans: Completed and ready for permit submission. ** Permitting: Plans for one of the remaining 5 buildings have already been submitted and reviewed by the City, with only a couple of minor comments left to address. Construction ** Cost: Builders quote to complete the remaining 5 buildings is in hand and can be shared with interested, qualified buyers. ** Asking Price includes 12 Units, 5 shovel-ready lots, approved site plan, building plans, builder quote. ** Financial Information: Detailed financials and project pricing breakdown are available upon request. ** Profit Potential: Estimated xxx in potential profit-equity upon completion of Phase II, based on current project estimates. This is an opportunity to acquire an income-producing multifamily property with an additional 20 units ready to go vertical. With all infrastructure, utilities, roads, parking, and site approvals already completed, the project offers a significant head start on Phase II construction and the potential for substantial additional equity upon completion. ## Location - **Address:** 10520 Tube Drive, Fort Worth, TX 76053 - **County:** Tarrant - **Neighborhood:** Valley Vista Add - **Coordinates:** 32.810733, -97.140147 - **Google Maps:** https://www.google.com/maps?q=32.810733,-97.140147 ## Virtual Tour & Media - **Video Tour:** https://www.propertypanorama.com/instaview/ntreis/21428917 ## Listing Agent - **Name:** Sarfaraz Hansraj - **Brokerage:** First American RE & Mngmt Srvs - **Broker Phone:** (469) 569-1420 - **Listing URL:** [View original listing](https://www.realtor.com/realestateandhomes-detail/10520-Tube-Dr_Hurst_TX_76053_M85564-12611?f=listhub&s=NTREIS&m=21428917&c=propsimple) ## Photos ![10520 Tube Drive - Photo 1](http://lh.rdcpix.com/cace392b1ae63c949a645b272214eda2l-f1118960954r.jpg) ![10520 Tube Drive - Photo 2](http://lh.rdcpix.com/cace392b1ae63c949a645b272214eda2l-f3726841814r.jpg) ![10520 Tube Drive - Photo 3](http://lh.rdcpix.com/cace392b1ae63c949a645b272214eda2l-f2751979769r.jpg) ![10520 Tube Drive - Photo 4](http://lh.rdcpix.com/cace392b1ae63c949a645b272214eda2l-f920855930r.jpg) ![10520 Tube Drive - Photo 5](http://lh.rdcpix.com/cace392b1ae63c949a645b272214eda2l-f3769067376r.jpg) ![10520 Tube Drive - Photo 6](http://lh.rdcpix.com/cace392b1ae63c949a645b272214eda2l-f974339862r.jpg) ![10520 Tube Drive - Photo 7](http://lh.rdcpix.com/cace392b1ae63c949a645b272214eda2l-f1986438023r.jpg) ![10520 Tube Drive - Photo 8](http://lh.rdcpix.com/cace392b1ae63c949a645b272214eda2l-f1687084807r.jpg) ![10520 Tube Drive - Photo 9](http://lh.rdcpix.com/cace392b1ae63c949a645b272214eda2l-f820383715r.jpg) ![10520 Tube Drive - Photo 10](http://lh.rdcpix.com/cace392b1ae63c949a645b272214eda2l-f377416669r.jpg) ![10520 Tube Drive - Photo 11](http://lh.rdcpix.com/cace392b1ae63c949a645b272214eda2l-f1751229644r.jpg) ![10520 Tube Drive - Photo 12](http://lh.rdcpix.com/cace392b1ae63c949a645b272214eda2l-f1002238692r.jpg) ![10520 Tube Drive - Photo 13](http://lh.rdcpix.com/cace392b1ae63c949a645b272214eda2l-f858930280r.jpg) ![10520 Tube Drive - Photo 14](http://lh.rdcpix.com/cace392b1ae63c949a645b272214eda2l-f1105921439r.jpg) ![10520 Tube Drive - Photo 15](http://lh.rdcpix.com/cace392b1ae63c949a645b272214eda2l-f136281290r.jpg) ![10520 Tube Drive - Photo 16](http://lh.rdcpix.com/cace392b1ae63c949a645b272214eda2l-f695201094r.jpg) ![10520 Tube Drive - Photo 17](http://lh.rdcpix.com/cace392b1ae63c949a645b272214eda2l-f2896892315r.jpg) ![10520 Tube Drive - Photo 18](http://lh.rdcpix.com/cace392b1ae63c949a645b272214eda2l-f42728604r.jpg) ![10520 Tube Drive - Photo 19](http://lh.rdcpix.com/cace392b1ae63c949a645b272214eda2l-f2545496424r.jpg) ![10520 Tube Drive - Photo 20](http://lh.rdcpix.com/cace392b1ae63c949a645b272214eda2l-f1553064735r.jpg) ![10520 Tube Drive - Photo 21](http://lh.rdcpix.com/cace392b1ae63c949a645b272214eda2l-f2094637979r.jpg) ![10520 Tube Drive - Photo 22](http://lh.rdcpix.com/cace392b1ae63c949a645b272214eda2l-f1920506474r.jpg) --- **MLS#:** 21428917 | **Updated:** 2026-11-05 **Source:** listhub *Copyright © 2026 North Texas Real Estate Information Systems, Inc. All rights reserved. All information provided by the listing agent/broker is deemed reliable but is not guaranteed and should be independently verified.* [View on PropertySimple](https://www.propertysimple.ai/listing/10520-tube-drive-fort-worth-tx-76053-e3da6be59cd347ae8b679a976ef1e5bf) --- ## Structured Data ```json { "@context": "https://schema.org", "@type": "RealEstateListing", "@id": "https://www.propertysimple.ai/listing/10520-tube-drive-fort-worth-tx-76053-e3da6be59cd347ae8b679a976ef1e5bf#listing", "url": "https://www.propertysimple.ai/listing/10520-tube-drive-fort-worth-tx-76053-e3da6be59cd347ae8b679a976ef1e5bf", "name": "10520 Tube Drive, Fort Worth, TX 76053", "description": "Multifamily Investment Opportunity - Phase I Completed & Phase II Shovel-Ready. 32-unit multifamily development consisting of 8 buildings with 4 units per building. ** Phase I: First 3 buildings (12 units) were completed earlier this year 2026. All 12 units are fully leased. ** Phase II: Remaining 5 buildings (20 units) are shovel-ready for construction. ** Utilities: Electricity, water, sewer, and fiber optics have already been brought to each of the 5 remaining building sites individually. ** Roads & Parking: All roads and parking concrete flatwork have already been completed. Site Plan: Fully approved by the City. Architectural Plans: Completed and ready for permit submission. ** Permitting: Plans for one of the remaining 5 buildings have already been submitted and reviewed by the City, with only a couple of minor comments left to address. Construction ** Cost: Builders quote to complete the remaining 5 buildings is in hand and can be shared with interested, qualified buyers. ** Asking Price includes 12 Units, 5 shovel-ready lots, approved site plan, building plans, builder quote. ** Financial Information: Detailed financials and project pricing breakdown are available upon request. ** Profit Potential: Estimated xxx in potential profit-equity upon completion of Phase II, based on current project estimates. This is an opportunity to acquire an income-producing multifamily property with an additional 20 units ready to go vertical. With all infrastructure, utilities, roads, parking, and site approvals already completed, the project offers a significant head start on Phase II construction and the potential for substantial additional equity upon completion.", "image": [ "http://lh.rdcpix.com/cace392b1ae63c949a645b272214eda2l-f1118960954r.jpg", "http://lh.rdcpix.com/cace392b1ae63c949a645b272214eda2l-f3726841814r.jpg", "http://lh.rdcpix.com/cace392b1ae63c949a645b272214eda2l-f2751979769r.jpg", "http://lh.rdcpix.com/cace392b1ae63c949a645b272214eda2l-f920855930r.jpg", "http://lh.rdcpix.com/cace392b1ae63c949a645b272214eda2l-f3769067376r.jpg", "http://lh.rdcpix.com/cace392b1ae63c949a645b272214eda2l-f974339862r.jpg", "http://lh.rdcpix.com/cace392b1ae63c949a645b272214eda2l-f1986438023r.jpg", "http://lh.rdcpix.com/cace392b1ae63c949a645b272214eda2l-f1687084807r.jpg", "http://lh.rdcpix.com/cace392b1ae63c949a645b272214eda2l-f820383715r.jpg", "http://lh.rdcpix.com/cace392b1ae63c949a645b272214eda2l-f377416669r.jpg", "http://lh.rdcpix.com/cace392b1ae63c949a645b272214eda2l-f1751229644r.jpg", "http://lh.rdcpix.com/cace392b1ae63c949a645b272214eda2l-f1002238692r.jpg", "http://lh.rdcpix.com/cace392b1ae63c949a645b272214eda2l-f858930280r.jpg", "http://lh.rdcpix.com/cace392b1ae63c949a645b272214eda2l-f1105921439r.jpg", "http://lh.rdcpix.com/cace392b1ae63c949a645b272214eda2l-f136281290r.jpg", "http://lh.rdcpix.com/cace392b1ae63c949a645b272214eda2l-f695201094r.jpg", "http://lh.rdcpix.com/cace392b1ae63c949a645b272214eda2l-f2896892315r.jpg", "http://lh.rdcpix.com/cace392b1ae63c949a645b272214eda2l-f42728604r.jpg", "http://lh.rdcpix.com/cace392b1ae63c949a645b272214eda2l-f2545496424r.jpg", "http://lh.rdcpix.com/cace392b1ae63c949a645b272214eda2l-f1553064735r.jpg", "http://lh.rdcpix.com/cace392b1ae63c949a645b272214eda2l-f2094637979r.jpg", "http://lh.rdcpix.com/cace392b1ae63c949a645b272214eda2l-f1920506474r.jpg" ], "primaryImageOfPage": { "@type": "ImageObject", "url": "http://lh.rdcpix.com/cace392b1ae63c949a645b272214eda2l-f1118960954r.jpg", "caption": "10520 Tube Drive - Fort Worth, TX" }, "datePosted": "2026-11-05T08:28:23.115Z", "dateModified": "2026-11-05T08:28:23.115Z", "mainEntity": { "@type": "Accommodation", "@id": "https://www.propertysimple.ai/listing/10520-tube-drive-fort-worth-tx-76053-e3da6be59cd347ae8b679a976ef1e5bf#property", "name": "10520 Tube Drive, Fort Worth, TX 76053", "address": { "@type": "PostalAddress", "streetAddress": "10520 Tube Drive", "addressLocality": "Fort Worth", "addressRegion": "TX", "postalCode": "76053", "addressCountry": "US" }, "geo": { "@type": "GeoCoordinates", "latitude": 32.810733, "longitude": -97.140147 }, "image": [ "http://lh.rdcpix.com/cace392b1ae63c949a645b272214eda2l-f1118960954r.jpg", "http://lh.rdcpix.com/cace392b1ae63c949a645b272214eda2l-f3726841814r.jpg", "http://lh.rdcpix.com/cace392b1ae63c949a645b272214eda2l-f2751979769r.jpg", "http://lh.rdcpix.com/cace392b1ae63c949a645b272214eda2l-f920855930r.jpg", "http://lh.rdcpix.com/cace392b1ae63c949a645b272214eda2l-f3769067376r.jpg", "http://lh.rdcpix.com/cace392b1ae63c949a645b272214eda2l-f974339862r.jpg", "http://lh.rdcpix.com/cace392b1ae63c949a645b272214eda2l-f1986438023r.jpg", "http://lh.rdcpix.com/cace392b1ae63c949a645b272214eda2l-f1687084807r.jpg", "http://lh.rdcpix.com/cace392b1ae63c949a645b272214eda2l-f820383715r.jpg", "http://lh.rdcpix.com/cace392b1ae63c949a645b272214eda2l-f377416669r.jpg", "http://lh.rdcpix.com/cace392b1ae63c949a645b272214eda2l-f1751229644r.jpg", "http://lh.rdcpix.com/cace392b1ae63c949a645b272214eda2l-f1002238692r.jpg", "http://lh.rdcpix.com/cace392b1ae63c949a645b272214eda2l-f858930280r.jpg", "http://lh.rdcpix.com/cace392b1ae63c949a645b272214eda2l-f1105921439r.jpg", "http://lh.rdcpix.com/cace392b1ae63c949a645b272214eda2l-f136281290r.jpg", "http://lh.rdcpix.com/cace392b1ae63c949a645b272214eda2l-f695201094r.jpg", "http://lh.rdcpix.com/cace392b1ae63c949a645b272214eda2l-f2896892315r.jpg", "http://lh.rdcpix.com/cace392b1ae63c949a645b272214eda2l-f42728604r.jpg", "http://lh.rdcpix.com/cace392b1ae63c949a645b272214eda2l-f2545496424r.jpg", "http://lh.rdcpix.com/cace392b1ae63c949a645b272214eda2l-f1553064735r.jpg", "http://lh.rdcpix.com/cace392b1ae63c949a645b272214eda2l-f2094637979r.jpg", "http://lh.rdcpix.com/cace392b1ae63c949a645b272214eda2l-f1920506474r.jpg" ], "identifier": { "@type": "PropertyValue", "propertyID": "MLS", "value": "21428917" }, "accommodationCategory": "Quadruplex", "yearBuilt": 2026, "amenityFeature": [ { "@type": "LocationFeatureSpecification", "name": "Heating", "value": "Central, Electric (Heating)" }, { "@type": "LocationFeatureSpecification", "name": "Cooling", "value": "Central Air, Electric" }, { "@type": "LocationFeatureSpecification", "name": "Appliances", "value": "Dishwasher, ElectricRange, Disposal, Microwave" }, { "@type": "LocationFeatureSpecification", "name": "Flooring", "value": "Vinyl, Carpet" }, { "@type": "LocationFeatureSpecification", "name": "Construction Materials", "value": "Brick, Frame" }, { "@type": "LocationFeatureSpecification", "name": "Parking Features", "value": "Parking Lot" }, { "@type": "LocationFeatureSpecification", "name": "Air Conditioning", "value": true } ], "additionalProperty": [ { "@type": "PropertyValue", "name": "Lot Size", "value": "3.68 acres" }, { "@type": "PropertyValue", "name": "Stories", "value": 2 }, { "@type": "PropertyValue", "name": "Parking Spaces", "value": 92 }, { "@type": "PropertyValue", "name": "Property Subtype", "value": "Quadruplex" } ] }, "offers": { "@type": "Offer", "@id": "https://www.propertysimple.ai/listing/10520-tube-drive-fort-worth-tx-76053-e3da6be59cd347ae8b679a976ef1e5bf#offer", "url": "https://www.propertysimple.ai/listing/10520-tube-drive-fort-worth-tx-76053-e3da6be59cd347ae8b679a976ef1e5bf", "price": 4800000, "priceCurrency": "USD", "businessFunction": "http://purl.org/goodrelations/v1#Sell", "availability": "https://schema.org/InStock", "seller": { "@id": "https://www.propertysimple.ai/listing/10520-tube-drive-fort-worth-tx-76053-e3da6be59cd347ae8b679a976ef1e5bf#agent" } }, "provider": { "@type": "Person", "@id": "https://www.propertysimple.ai/listing/10520-tube-drive-fort-worth-tx-76053-e3da6be59cd347ae8b679a976ef1e5bf#agent", "name": "Sarfaraz Hansraj", "worksFor": { "@type": "Organization", "@id": "https://www.propertysimple.ai/listing/10520-tube-drive-fort-worth-tx-76053-e3da6be59cd347ae8b679a976ef1e5bf#brokerage", "name": "First American RE & Mngmt Srvs", "telephone": "(469) 569-1420" } } } ```