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

Dallas Rental With Roughly $45K Equity | $230K

3807 Alsbury St, Dallas
ROI
25.47% IRR
Strategy
Long Term Rental
$2,325 per month is already in place on a $235,000 purchase, putting this 2020-built Dallas rental right around the 1% rule. I think this property is easily worth $275,000 based on the nearby comps, giving you $40,000 of walk-in equity. The long-term tenant handles lawn care and utilities, so this is about as simple as a starter rental gets. Perfect first investment. Off market. motivated seller. »Best SFR deal of the year.

Enter your email to download the proforma

< Back to Daily Deals

Dallas Rental With Roughly $45K Equity | $230K

Listed 08/05/2026

3807 Alsbury St, Dallas

Purchase Price:$230,000

Cash Outlay:$62,100

Cashflow:$591/mo

Cap Rate:8.86%

IRR:25.47%

Talk to an agent about this property

Get a response in less than 24 hours.
Message

See other properties

Short Term Rental

Off-Market STR AirBnB Compound Producing $175k | $890k

20122 Canterbury Rd, Porter

Purchase Price:$890,000

Cash Outlay:$240,300

Cashflow:$3,309/mo

Cap Rate:10.30%

IRR:32.46%

Long Term Rental

Houston MSA Duplex Nearly 10% Cash-on-Cash | $591K

1762 E Peach Creek Dr, Dayton

Purchase Price:$591,000

Cash Outlay:$159,570

Cashflow:$1,191/mo

Cap Rate:7.25%

IRR:21.92%

Long Term Rental

DFW Duplex: Retail Buyers Pay $699K, SRC Clients Pay | $655K

6802-6804 Florence Dr, Midlothian

Purchase Price:$695,000

Cash Outlay:$187,650

Cashflow:$779/mo

Cap Rate:6.18%

IRR:16.56%

Mid Term Rental

North Dallas STR With $80K+ Proven Revenue | $490K

4219 Bendwood Ln, Dallas

Purchase Price:$490,000

Cash Outlay:$132,300

Cashflow:$351/mo

Cap Rate:6.70%

IRR:15.01%

Short Term Rental

Northwest Austin Quad 100% Occupied | $630K

1903 W Loop, Austin

Purchase Price:$630,000

Cash Outlay:$170,100

Cashflow:$619/mo

Cap Rate:7.02%

IRR:16.55%

Long Term Rental

Plano 5-Unit in a Premier Submarket | $950K

1607 M Ave, Plano

Purchase Price:$950,000

Cash Outlay:$256,500

Cashflow:$231/mo

Cap Rate:6.13%

IRR:12.25%