1% Rule Duplex with All Major Capex Completed Near TWU
2815 Bomar Ave, Fort Worth
ROI
18.29% IRR
Strategy
Long Term Rental
1% Rule duplex with all major capex completed near TWU. $100/door in cash flow.
2815 Bomar Ave, Fort Worth
Purchase Price:$235,000
Cash Outlay:$63,450
Cashflow:$209/mo
Cap Rate:7.22%
IRR:18.29%
B.E.A.F
Appreciating Houston B.E.A.F. Single Family Rental $250k1818 Jara Ct, Spring
Purchase Price:$250,000
Cash Outlay:$67,500
Cashflow:$30/mo
Cap Rate:8.37%
IRR:13.89%
B.E.A.F
Appreciating DFW B.E.A.F. Single Family Rental $335k2490 Leona St, Forney
Purchase Price:$335,000
Cash Outlay:$90,450
Cashflow:$100/mo
Cap Rate:8.14%
IRR:13.89%
Long Term Rental
Turnkey 5-Plex Exceeding The 1% Rule $595k *excellent deal, will move quickly*3918 McKinney Ext, La Marque
Purchase Price:$595,000
Cash Outlay:$160,650
Cashflow:$1,145/mo
Cap Rate:10.02%
IRR:23.57%
Mid Term Rental
DFW Duplex in Irving $397k414 Lucille St #416, Irving
Purchase Price:$397,000
Cash Outlay:$107,190
Cashflow:$314/mo
Cap Rate:8.41%
IRR:16.93%
Short Term Rental
Frisco Short Term Rental $425k8467 Willow Creek Dr, Frisco
Purchase Price:$425,000
Cash Outlay:$114,750
Cashflow:$851/mo
Cap Rate:10.14%
IRR:26.10%
Long Term Rental
Turnkey Cashflowing Quadplex in Fort Worth $585k *this will move quick*3736 Ramona Dr, Fort Worth
Purchase Price:$585,000
Cash Outlay:$157,950
Cashflow:$1,095/mo
Cap Rate:9.69%
IRR:23.01%
