DFW Cashflowing and Appreciating Duplex $425k

1303 Mission St, Duncanville

ROI

17.11% IRR

Strategy

Long Term Rental

Each unit is a large 3 bed 2 baths 2 car garage layout. Lease comps support $1800 per door. One side is already leased for $1795, and the other side is ready for either a new tenant or a househacker to occupy. Taxes $3066.

Enter your email to download the proforma

< Back to Daily Deals

DFW Cashflowing and Appreciating Duplex $425k

Listed 12/18/2024

Download the report Talk to an agent

1303 Mission St, Duncanville

Purchase Price:$425,000

Cash Outlay:$114,750

Cashflow:$472/mo

Cap Rate:7.17%

IRR:17.11%

Talk to an agent about this property

Get a response in less than 24 hours.

Message

See other properties

Long Term Rental

San Antonio 1% Rule Duplex $270k

6700-02 Montgomery, San Antonio

Purchase Price:$270,000

Cash Outlay:$72,900

Cashflow:$482/mo

Cap Rate:7.98%

IRR:21.23%

Short Term Rental

Houston Short Term Rental $350k

850 Elkhart St, Houston

Purchase Price:$350,000

Cash Outlay:$94,500

Cashflow:$932/mo

Cap Rate:9.03%

IRR:12.29%

Long Term Rental

Fort Worth Duplex $360K

2728 Countryside Ln, Fort Worth

Purchase Price:$360,000

Cash Outlay:$97,200

Cashflow:$382/mo

Cap Rate:7.11%

IRR:17.01%

Long Term Rental

Fort Worth Duplex $390k

6720 Crestmont Ct, Fort Worth

Purchase Price:$390,000

Cash Outlay:$105,300

Cashflow:$284/mo

Cap Rate:6.71%

IRR:15.07%

Short Term Rental

San Antonio Short Term Rental $675k

935 Fabulous, San Antonio

Purchase Price:$675,000

Cash Outlay:$182,250

Cashflow:$1,621/mo

Cap Rate:8.72%

IRR:24.80%

Mid Term Rental

Dallas 6-Plex $1.1M

2401 Doreen St, Grand Prairie

Purchase Price:$1,100,000

Cash Outlay:$297,000

Cashflow:$3,072/mo

Cap Rate:9.34%

IRR:27.23%