DFW A Grade Location Duplex Fully Leased $550k

269 Woodgrove Dr, Little Elm

ROI

12.87% IRR

Strategy

Long Term Rental

Located in Little Elm. Less than 10 minutes to Frisco, 15 minutes to the new Universal Park. Both units are occupied with long term tenants. Each paying $2100 per month. Built in 2020 for minimal maintenance expenses. B and A rated schools close to several major employers for a dense and high quality tenant pool and low vacancy. This deal is for the investor who wants to get into the Texas market and they don’t want to deal with ongoing maintenance or location risks or fight long vacancies. And they want the property to pay for itself while appreciating nicely. Taxes $10421.

Enter your email to download the proforma

< Back to Daily Deals

DFW A Grade Location Duplex Fully Leased $550k

Listed 09/22/2025

Download the report Talk to an agent

269 Woodgrove Dr, Little Elm

Purchase Price:$550,000

Cash Outlay:$148,500

Cashflow:$260/mo

Cap Rate:5.96%

IRR:12.87%

Talk to an agent about this property

Get a response in less than 24 hours.

Message

See other properties

Short Term Rental

Austin OFF-MARKET Airbnb Earning $78K | $599K

3313 Oak Aly, Austin

Purchase Price:$599,000

Cash Outlay:$161,730

Long Term Rental

San Antonio Rare 2007-Built Eightplex | $850K

11106 Bel Air Dr, San Antonio

Purchase Price:$850,000

Cash Outlay:$229,500

Cashflow:$772/mo

Cap Rate:6.93%

IRR:16.12%

Long Term Rental

Houston OFF-MARKET New Duplex $4,800/mo | $440K

13511 Segrest Dr, Houston

Purchase Price:$440,000

Cash Outlay:$118,800

Cashflow:$1,059/mo

Cap Rate:8.72%

IRR:24.82%

Long Term Rental

Houston Low-Maintenance Living in Gated Overlook | $285K

9323 Spindlewood Dr, Houston

Purchase Price:$280,000

Cash Outlay:$75,600

Cashflow:$287/mo

Cap Rate:6.63%

IRR:16.37%

Long Term Rental

DFW Low-Maintenance Living in Gated Overlook | $266K

6713 Lake Overlook Dr, Fort Worth

Purchase Price:$266,000

Cash Outlay:$71,820

Cashflow:$20/mo

Cap Rate:5.30%

IRR:10.66%

Long Term Rental

Houston Ready-Made Investment Property | $270K

3016 Andiamo Ln, Katy

Purchase Price:$270,000

Cash Outlay:$72,900

Cashflow:$136/mo

Cap Rate:6.00%

IRR:13.32%