🚫 We are no longer accepting BRRRR, Fix/Flip, or Wholesale clients

Dallas / Fort Worth Executive Single Family Rental $725k

1800 Shade Tree St, Aledo
ROI
13.49% IRR
Strategy
Long Term Rental
Located in one of the top school districts in the metroplex, this A-grade rental offers a strong built-in equity position. Previously rented for $5,500/month; current tenant pays $5,000/month through April 2026. Purchased for $775k in 2022 and currently assessed at $798k. Offered exclusively to SRC clients at $725,000. Great option for investors or future owner-occupants—no vacancy risk, below-market price, and the flexibility to move in later. HOA $210. Taxes $18,000.

Enter your email to download the proforma

< Back to Daily Deals

Dallas / Fort Worth Executive Single Family Rental $725k

Listed 04/08/2025

1800 Shade Tree St, Aledo

Purchase Price:$725,000

Cash Outlay:$195,750

Cashflow:$559/mo

Cap Rate:4.91%

IRR:13.49%

Talk to an agent about this property

Get a response in less than 24 hours.
Message

See other properties
Updated Today

Long Term Rental

Killeen Fully Occupied Quadplex $325k

1108 Eastside Dr, Killeen

Purchase Price:$325,000

Cash Outlay:$87,750

Cashflow:$587/mo

Cap Rate:8.06%

IRR:21.14%

Updated Today

Long Term Rental

Houston Occupied Duplex $335k

4340 Phlox St, Houston

Purchase Price:$335,000

Cash Outlay:$90,450

Cashflow:$731/mo

Cap Rate:8.46%

IRR:23.54%

Updated Today

Long Term Rental

Dallas Turnkey Duplex $415k

312 California Dr, Glenn Heights

Purchase Price:$415,000

Cash Outlay:$112,050

Cashflow:$274/mo

Cap Rate:6.63%

IRR:14.68%

Updated Today

Long Term Rental

Fort Worth Quadplex $500k

3204 McLean St, Fort Worth

Purchase Price:$500,000

Cash Outlay:$135,000

Cashflow:$667/mo

Cap Rate:7.44%

IRR:18.59%

Long Term Rental

Fort Worth 1% Rule Duplex $320k

8521 Gatlinburg Dr, Fort Worth

Purchase Price:$320,000

Cash Outlay:$86,400

Cashflow:$566/mo

Cap Rate:7.96%

IRR:21.12%

Long Term Rental

Fort Worth 1% Rule Duplex $325k

3411 Stonewall Ln, Fort Worth

Purchase Price:$325,000

Cash Outlay:$87,750

Cashflow:$491/mo

Cap Rate:7.65%

IRR:19.63%