1% Rule Cashflowing Duplex in Southern Fort Worth
5333 Wonder Dr, Fort Worth
ROI
21.96% IRR
Strategy
Long Term Rental
1% Rule cashflowing duplex in southern Fort Worth. 2 bedroom units just off I-20, 10 minutes from downtown.
5333 Wonder Dr, Fort Worth
Purchase Price:$300,000
Cash Outlay:$81,000
Cashflow:$343/mo
Cap Rate:7.22%
IRR:21.96%
Long Term Rental
Houston Single Family Rental $250k12807 Magenta Oaks Dr, Houston
Purchase Price:$250,000
Cash Outlay:$67,500
Cashflow:$27/mo
Cap Rate:5.25%
IRR:10.73%
Long Term Rental
Houston Single Family Rental In Great Area $265k16334 Melody View Ct, Cypress
Purchase Price:$265,000
Cash Outlay:$71,550
Cashflow:$126/mo
Cap Rate:4.81%
IRR:11.92%
Long Term Rental
DFW Cashflowing Duplex $350k8113 Marydean Ave, Fort Worth
Purchase Price:$350,000
Cash Outlay:$94,500
Cashflow:$154/mo
Cap Rate:5.91%
IRR:12.87%
Long Term Rental
Rare Cashflowing Single Family Rental North of Dallas $420k504 Buffalo Bill Dr, Anna
Purchase Price:$420,000
Cash Outlay:$113,400
Cashflow:$99/mo
Cap Rate:5.99%
IRR:12.04%
Long Term Rental
Killeen 8-Plex Exceeding The 1% Rule: $445k801 W Avenue I, Killeen
Purchase Price:$445,000
Cash Outlay:$120,150
Cashflow:$851/mo
Cap Rate:8.59%
IRR:22.09%
Long Term Rental
Temple Duplex Near Medical Center $269k *Great Deal*1 N 41st St, Temple
Purchase Price:$269,000
Cash Outlay:$72,630
Cashflow:$481/mo
Cap Rate:7.53%
IRR:20.48%
