NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$419,000

NAL Estimated Property Value

2232 W Rosedale St S, Fort Worth, TX, 76110

Off Market

2 Beds

2 Bath

1,127 Sq Ft

Single Family Residence

$2.17 / sqft

Built in 1923

Property Lead Type:

Off-Market ListAbsentee OwnerHigh Equity

Highlights

Interior

Bedrooms 2

Bathrooms Full 2

Garage Available

Heating Central

Cooling

AppliancesDishwasher, Disposal, Gas Range, Refrigerator, Tankless Water Heater

Exterior

Lot Size5,998 sqft

Building Information

Year Built1923

Stories2

Garage Spaces2

Land Information

APN26260----7---31---20

Lot Number31-32

SubdivisionMistletoe Heights Addn-Ftw

Land UseResidential

Legal DescriptionMISTLETOE HEIGHTS ADDN-FTW BLOCK 7 LOT 31 & 32

Census Tract123700

Assessed Land Value$150,000

Assessed Improvement Value$238,000

Assessment Year2025

About this property

Water and trash included - Fort Worth Craftsman in highly desirable Mistletoe Heights neighborhood. This 2 bed, 2 full bath is walking distance to the hospital district and popular Magnolia district where you'll find tons of restaurants, coffee shops, bars and shops. Recently installed HVAC system, luxury vinyl plank flooring and freshly painted walls throughout. Primary bedroom has large ensuite bathroom with walk-in closet, separate vanities and two shower heads. Newby Park located at the end of the street and also walking distance to trail head. See photos for floor plan and size of yard. Finished attic space can be used for additional storage. One covered carport space plus street parking available. Please note this home has a carriage house behind the home that is also available for lease - it is fully separate and has it's own entrance.

Investor Tools

$419,000

Estimated Property Value

$173,325Estimated Mortgage Balance

$245,675Estimated Equity

58% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$2,514 /month

Positive

Cash Flow Estimate:

$838 /month

Interested in this property?

Run an Owner Lookup!

Unlock Owner Contacts

Want alerts when something changes with this property?

Financing Details

Estimated Taxes & Insurance

HOA Fees

Interest Rate Assumption

$995/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$9,851

$388,000

2025

$150,000

$238,000

$388,000

Tax History

Year

Tax Paid

Assessed Value

2024

$9,851

$388,000

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Goldwater Bank Na

Conventional

$220,000

First

May 24, 2016

Jun 2046

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$173,325

$245,675

58%

41%

$1,320/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,456/mo

$1,320/mo

+$136/mo

4.2%

Learn About the Market: Opportunity in Fort Worth

Explore

Fort Worth

Fort Worth has transformed into one of the fastest-growing large cities in America. Anchoring the western side of the Dallas–Fort Worth Metroplex, the city combines its historic cattle industry and western heritage with modern economic strength. Major employers include aerospace and defense firms, healthcare systems, transportation companies, and advanced manufacturers.

With over one million residents and continued population growth at one of the fastest rates among major U.S. cities, Fort Worth offers relatively affordable housing compared to many peer cities while maintaining the economic advantages of a major metropolitan area. From North Fort Worth growth corridors to established neighborhoods, the city attracts homebuyers, businesses, and new residents seeking opportunity and affordability.

Explore This Area