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

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

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%

Long Term Rental

DFW Duplex *Prime Richardson Location* $360k

701-703 Royal Crest Dr, Richardson

Purchase Price:$360,000

Cash Outlay:$97,200

Cashflow:$199/mo

Cap Rate:6.50%

IRR:14.05%

Short Term Rental

Galveston Short Term Rental $430k

3610 Niko Ct, Galveston

Purchase Price:$430,000

Cash Outlay:$116,100

Cashflow:$176/mo

Cap Rate:6.33%

IRR:13.22%

Short Term Rental

Houston Fully Furnished Airbnb Quadplex $590k

2705 Cleburne St, Houston

Purchase Price:$590,000

Cash Outlay:$159,300

Cashflow:$1,537/mo

Cap Rate:8.96%

IRR:25.98%

Long Term Rental

Killeen CASHFLOW HEAVY Quadplex Fully Occupied $415k

4707 Westcliff Rd, Killeen

Purchase Price:$415,000

Cash Outlay:$112,050

Cashflow:$1,317/mo

Cap Rate:9.64%

IRR:29.29%