DFW Cashflowing Duplex $350k
8113 Marydean Ave, Fort Worth
ROI
12.87% IRR
Strategy
Long Term Rental
Each side is a 3 bed 2 bath with 1100+ sqft. Lease comps support $1550-$1575 per side. Taxes are $7467.
8113 Marydean Ave, Fort Worth
Purchase Price:$350,000
Cash Outlay:$94,500
Cashflow:$154/mo
Cap Rate:5.91%
IRR:12.87%
Long Term Rental
Killeen Fully Occupied Quadplex $325k1108 Eastside Dr, Killeen
Purchase Price:$325,000
Cash Outlay:$87,750
Cashflow:$587/mo
Cap Rate:8.06%
IRR:21.14%
Long Term Rental
Houston Occupied Duplex $335k4340 Phlox St, Houston
Purchase Price:$335,000
Cash Outlay:$90,450
Cashflow:$731/mo
Cap Rate:8.46%
IRR:23.54%
Long Term Rental
Dallas Turnkey Duplex $415k312 California Dr, Glenn Heights
Purchase Price:$415,000
Cash Outlay:$112,050
Cashflow:$274/mo
Cap Rate:6.63%
IRR:14.68%
Long Term Rental
Fort Worth Quadplex $500k3204 McLean St, Fort Worth
Purchase Price:$500,000
Cash Outlay:$135,000
Cashflow:$667/mo
Cap Rate:7.44%
IRR:18.59%
Long Term Rental
Fort Worth 1% Rule Duplex $320k8521 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 $325k3411 Stonewall Ln, Fort Worth
Purchase Price:$325,000
Cash Outlay:$87,750
Cashflow:$491/mo
Cap Rate:7.65%
IRR:19.63%
