Agent profile image in chat bubble
Agent profile image in chat header

Harrison Lilly

| Harrison Lilly Realty Dallas | Harrison Lilly Realty | PLACE

Agent profile image in message

4650 Robertson Rd , Fort Worth, TX 76135
$700,000
Est. Payment: $3,603.90/mo
0 Bed
0 Bath
1000 Sqft
Status: active | Days on site: 126
Get Pre-Qualified
VCR-C15903466 - VCR-C159091383,VCR-C159052275
By proceeding and clicking the sign up button, you consent to receive calls and texts (SMS/MMS) including marketing and promotional communications, from Harrison Lilly, its affiliates, and agents or vendors acting on their behalf. These communications may be delivered using an automatic telephone dialing system or by using an artificial or prerecorded voice. Message and data rates may apply. To opt out of text messages, reply STOP. Your consent is not required as a condition of any purchase. By continuing, you also agree to our Terms of Use and Privacy Policy.

House Description

RV Park Investment Opportunity-Value-Add Upside Established RV park with in-place cash flow 13 total pads with 5 currently occupied Immediate upside through lease-up of 8 vacant pads Stabilization potential through increased occupancy and rent optimization True Value-Add Opportunity Significant upside driven by underutilized marketing and leasing efforts Current ownership does not actively advertise the property and has no on-site signage, limiting visibility and inbound demand Ability to rapidly increase NOI through filling vacant pads with minimal capital investment Potential for ancillary income (on-site storage, laundry, or service fees if implemented) Investment Overview Purchase Price: $700,000 In-Place NOI: $43,809.85 In-Place Cap Rate: ~6.26% (based on current occupancy) Significant upside through lease-up of 8 vacant pads and operational improvements Sale will include all land associated with the RV park improvements. Final boundaries to be determined by Buyer during due diligence via replat Highlights Immediate cash flow with clear path to increased returns Simple, easy-to-manage asset class Strong upside through lease-up of existing infrastructure (no major development required) Ideal for investors seeking yield with operational upside

Highlights

Listed by M. Clint Renfro , Renfro Real Estate Advisors , North Texas Real Estate Information Systems

Property Type

Commercial Sale

Lot/Acreage
1

Year Built

2019

County

Tarrant

Neighborhood

KUYKENDALL, CATHERINE A SURVEY Abstract 901 Tract

Listing ID

21245797

Questions about this listing?

Contact Agent

Interior Features

Bedrooms and Bathrooms
  • Bedrooms:0
  • Bathrooms:0
  • Full Bathrooms:
Air Cond:Window Unit(s)
Fireplaces:
Floor:Concrete

Exterior Features

Lot:1 to < 3 Acres
Zoning:Fort Worth ETJ
Roof:Metal
Others:
  • Additional:Preowned
Parking Features:Asphalt
Principal Interest
$3,604
Taxes
$11

Home Price

$700,000

Loan Details

30 yrs
6.674%

Down Payment

20%
$140,000
All calculations are estimates and provided by Blueroof360. Today’s Rates provided by Blueroof360. Information and interactive calculators are made available to you only as self-help tools for your independent use and are not intended to provide investment or tax advice. We cannot and do not guarantee their applicability or accuracy in regards to your individual circumstances. All examples are hypothetical and are for illustrative purposes. We encourage you to seek personalized advice from qualified professionals regarding all personal finance issues.
Monthly Price:
$3,603.90

Principal

Taxes

Principal Taxes HOA Total
Monthly $3,603.90 $10.50 $0.00 $3,614.40
Yearly $43,246.85 $126.00 $0.00 $43,372.85
Total $1,297,405.44 $3,780.00 $0.00 $1,301,185.44

Today's Rates

30 Year

6.67%

20 Year

6.37%

15 Year

5.93%

Never Miss a Property

Be the first to know when a property hits the market.

Current Listings

Last 30 Days
N/A
Aug 2026

Average Price

All Price Ranges
N/A
Aug 2026

Average Days on Market

All Price Ranges
N/A
Aug 2026
Market insight data is pulled from the same city as the listing being viewed (Fort Worth, TX).

The schools listed are within a 2-mile radius of the property; however, attendance is not guaranteed. Please contact the local school district to confirm zoning and enrollment options.

Information provided by North Texas Real Estate Information Systems Multiple Listing Service, and is deemed reliable but not guaranteed accurate.

IDX service by Blueroof 360

Data last updated: 2026-08-25T01:22:49.237Z

© 2026 North Texas Real Estate Information Systems