Flex Property with Adjacent
2025 E Rosedale St Fort Worth, TX 76104
2025 E Rosedale St, Fort Worth, TX, 76104
$1,200,000
For Sale
$1,200,000
Two adjacent buildings on a corner lot combine updated office space with a warehouse featuring roll-up doors.
Property Size6,280 SF
Price / SF$191.08
Days on Market99
Property Features for 2025 E Rosedale St
General Information
- Standard status
- Active
- Size
- 6,280 SF
Listing agency
OnDemand Realty
(214) 766-5833
Listed by
Dina Morales · License #0622850
(214) 766-5833
Source
Exprealty
Added: Apr 14 Updated: Jul 21 at 2:16PM Checked: Jul 21 at 2:16PM
Displayed information is deemed reliable but is not guaranteed and should be independently verified. All listing content including descriptions, pricing, images are the copyrighted material of OnDemand Realty
Investment Insights
Based on property information with market context.
This for-sale flex property offers two adjacent buildings on a corner lot, combining front-end office functionality with back-end warehouse utility. 2011 E Rosedale St is fully updated and move-in ready, with a clean, professional interior designed to support office, showroom, or other client-facing uses. 2025 E Rosedale St is a versatile industrial warehouse space with multiple large open work areas, high ceilings, roll-up doors, and expansive interior bays.
The combined site is positioned for visibility and access from multiple streets along E. Rosedale St. Yard space is included on the property, supporting parking and equipment storage, and the layout is described as flexible for a range of business configurations.
The offering totals 6,280 SF across two buildings on a 0.5575-acre corner lot. The described mix of updated office space and warehouse operations supports uses that may require both office presence and warehouse activity under one roof.
The combined site is positioned for visibility and access from multiple streets along E. Rosedale St. Yard space is included on the property, supporting parking and equipment storage, and the layout is described as flexible for a range of business configurations.
The offering totals 6,280 SF across two buildings on a 0.5575-acre corner lot. The described mix of updated office space and warehouse operations supports uses that may require both office presence and warehouse activity under one roof.
Key Highlights
- Two adjacent buildings at 2011 E Rosedale St and 2025 E Rosedale St in Fort Worth on a combined 0.5575‑acre corner lot
- Total building area of 6,280 SF, combining updated front‑end office space with an industrial warehouse
- 2011 E Rosedale St is fully updated and move‑in ready, suited for office, showroom, or client‑facing operations
Local Financial Insights For Office B
Simulate Cap Rate and NOI
NOI Build-Up
- Vacancy
- income lost from leasable area expected to sit empty during the year — subtracted from gross rent.
- EGI (Effective Gross Income)
- gross rent minus vacancy losses — the realistic income before paying operating costs.
- OpEx (Operating Expenses)
- recurring costs to operate the property (property tax, insurance, utilities, maintenance, management) — excludes financing and capital improvements.
- NOI (Net Operating Income)
- income a property generates after operating costs but before financing and taxes.
| Component | $ | $/SF |
|---|---|---|
| Gross rent | $188.4k | $30.00 |
| − Vacancy | −$42.4k | −$6.75 |
| EGI | $146.0k | $23.25 |
| − OpEx | −$36.5k | −$5.81 |
| NOI | $109.5k | $17.44 |
6,280 SF · lease $30.00/SF/yr · vacancy 22.50% · expense 25.00%
Alternative Uses
Best Use
Office B
$1.56M
$1.37M – $1.83M
NOI $109,508 @ 7.0% cap · market cap 9.13%
Second Best
Flex RnD
$728.3K
$637.3K – $849.7K
NOI $50,980 @ 7.0% cap · market cap 4.25%
Theoretical Best
Office A
$2.28M
$2.00M – $2.66M
NOI $159,688 @ 7.0% cap · market cap 13.31%
Zoning and permitted uses should be independently verified with local authorities.
Property Analytics
Location Intelligence
Current Use by Public Records
Andrade Performance
Auto Repair Shop
Similar For Sale Nearby
Similar Off Market Nearby
- City Kitchen — 2317 Blue Smoke Ct N, Fort Worth, TX 76105
- melanie kindred — 2317 Blue Smoke Ct N, Fort Worth, TX 76105
- Q's Tacos — 1729 E Tucker St, Fort Worth, TX 76104
FAQs
What type of property is this?
Flex space - Two adjacent buildings on a corner lot combine updated office space with a warehouse featuring roll-up doors.
Where is this flex space located?
The property is located at 2025 E Rosedale St Fort Worth, TX.
What is the asking price?
The asking price for this property is $1,200,000.
What are key features of this property?
This property features: Two adjacent buildings at 2011 E Rosedale St and 2025 E Rosedale St in Fort Worth on a combined 0.5575‑acre corner lot; Total building area of 6,280 SF, combining updated front‑end office space with an industrial warehouse; 2011 E Rosedale St is fully updated and move‑in ready, suited for office, showroom, or client‑facing operations
