About $392 a month to live here, after the rent from the other homes.
A triplex. Live in one home and rent out the other two. How it works
Live here for about
The other homes rent for $4,700. We hold back $917 of that for repairs and an empty month, and the rest goes toward a $4,175 monthly payment.
Income to qualify: about $74,000 a year
With how much down?
At 20% down ($105,000) and 6.0%, 30-year fixed. Your rate and down payment change this.
Get rich slow: keep this loan ten years and the payments pay off about $69,000 of it. See the ten-year math
The cost to live here is the loan payment, taxes, insurance and any dues, less the rent, with a little held back for repairs and an empty month. Income to qualify uses a 43% debt-to-income limit, counts 75% of the rent, and none of your other debts.
$26,250 minimum down payment. The cost above is at 20% down, and at the minimum it is higher. Set your own
2208 W Rosedale Street S presents an attractive multifamily investment opportunity, combining 100% occupancy, established rental income, and a prime urban infill location in the heart of Fort Worth. This fully occupied, three-unit property features a desirable unit mix consisting of two spacious 3-bedroom, 2-bathroom units and one 2-bedroom, 2-bathroom unit, totaling 8 bedrooms and 6 bathrooms. Significant capital improvements include roof upgrades completed in 2019, along with plumbing, HVAC, and electrical system improvements in 2020. Strategically positioned near Fort Worth's Near Southside, Fairmount, and TCU neighborhoods, residents benefit from convenient access to major employment centers, medical facilities, restaurants, retail, and entertainment destinations throughout central Fort Worth. The property's proximity to established residential neighborhoods, the Magnolia Avenue corridor, and Texas Christian University further enhances its appeal within the local rental market. With stabilized occupancy, in-place rental income, historical capital improvements, and a well-positioned location in an established urban infill submarket, 2208 W Rosedale Street S offers investors the opportunity to acquire an income-producing multifamily asset with long-term investment potential. Contact the listing broker for additional financial information, property details, and to discuss this investment opportunity.
Triplex
Property Type
10,019 sqft
Lot Size
1956
Year Built
Listing Date: 11/05/2026
Listed by: Ross Utley
Listing office: League Real Estate
Source: NTREIS #21427862
Series Homes is committed to full compliance with the Fair Housing Act and the Equal Credit Opportunity Act.
Tap the one you would live in. The rest pay rent, and that rent comes off your monthly cost.
If someone lives in the unit you want, or a lease comes with the home, ask how moving in works on this one.
Change your offer and watch the monthly cost move.
Purchase Price
List Price
How much do you want to put down?
Before rent: principal and interest at 6.0% on a 30-year fixed loan, taxes, insurance and any HOA dues. Your rate and down payment change this.
Estimate at 20% down ($105,000) and 6.0%, 30-year fixed. Your rate and down payment change this.
From market rates for this unit's size.
From market rates for this unit's size.
Payment estimates shown by Series are illustrative only. Final loan terms, monthly payments, and eligibility will be determined by your mortgage loan originator.
BEFORE YOU OFFER
This page is priced at one down payment and one rate. Send the address and we run it at yours: what you would pay each month after rent, and which loan works on this home.
Free. No credit pull.
MLS# 21427862 · Listing office: League Real Estate
The data relating to real estate for sale on this web site comes in part from the Broker Reciprocity Program of the NTREIS Multiple Listing Service. Real estate listings held by brokerage firms other than this broker are marked with the Broker Reciprocity logo and detailed information about them includes the name of the listing brokers.
At 20% down, 30-year fixed. From 3.5% down.
At 20% down, 30-year fixed. From 5% down.
At 20% down, 30-year fixed. From 3.5% down.
At 20% down, 30-year fixed. From 3.5% down.