FREE book: The Book on Texas Real Estate Investing — download now

Dallas LTR MTR STR Duplex $460k

1320 Willow Wood Ct, Irving
ROI
12.30% IRR
Strategy
Short Term Rental
Tenant occupied. pulling $3650 per month today. tenants consistently renew their leases. Asking $475k. Seller will take $460k. This properties pencils as a LTR as-is and also offers upside as a short term rental or mid term rental deal. It’s very close to the DFW Airport, several medical centers, corporate headquarters (look up the number of HQs located in Irving), universities, and proximity to Arlington, Dallas, and Fort Worth. One of the highest tenant density cities in the metroplex for low vacancy rates and multiple leasing strategies. Taxes $7835.

Enter your email to download the proforma

< Back to Daily Deals

Dallas LTR MTR STR Duplex $460k

Listed 04/02/2025

1320 Willow Wood Ct, Irving

Purchase Price:$460,000

Cash Outlay:$124,200

Cashflow:$116/mo

Cap Rate:6.14%

IRR:12.30%

Talk to an agent about this property

Get a response in less than 24 hours.
Message

See other properties

Long Term Rental

Houston 1% Rule Duplex $299k

8202 Cannon St, Houston

Purchase Price:$299,000

Cash Outlay:$80,730

Cashflow:$396/mo

Cap Rate:6.99%

IRR:17.88%

Long Term Rental

Austin (Quail Creek) Fully Occupied Duplex $400k

900 Fieldwood Dr, Austin

Purchase Price:$400,000

Cash Outlay:$108,000

Cashflow:$418/mo

Cap Rate:6.65%

IRR:16.29%

Long Term Rental

San Antonio Fully Occupied Quadplex $490k

7568 Windsor Oaks, San Antonio

Purchase Price:$490,000

Cash Outlay:$132,300

Cashflow:$342/mo

Cap Rate:6.23%

IRR:14.33%

Long Term Rental

Austin (Travis Heights) Off Market Fully Occupied Duplex $725k

1909 Woodland Ave, Austin

Purchase Price:$725,000

Cash Outlay:$195,750

Cashflow:$523/mo

Cap Rate:6.26%

IRR:14.47%

Long Term Rental

Houston Off-Market Turnkey SFR Portfolio $1.13M

10610-10643 Cascade Creek Dr, Rosharon

Purchase Price:$1,130,000

Cash Outlay:$305,100

Cashflow:$1,430/mo

Cap Rate:6.91%

IRR:17.53%

Long Term Rental

Killeen CASH COW 31-Unit Multifamily $1.99M

209 Root Ave, Killeen

Purchase Price:$1,990,000

Cash Outlay:$537,300

Cashflow:$7,795/mo

Cap Rate:10.10%

IRR:32.51%