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%
Mid Term Rental
Houston Duplex Near Medical Center $390k8115 Marcy Dr #A/B, Houston
Purchase Price:$390,000
Cash Outlay:$105,030
Cashflow:$94/mo
Cap Rate:6.12%
IRR:12.18%
Long Term Rental
DFW Cashflowing Duplex $500k801-803 S 6th St, Garland
Purchase Price:$500,000
Cash Outlay:$135,000
Cashflow:$763/mo
Cap Rate:7.67%
IRR:19.45%
Short Term Rental
New Braunfels 1% Rule SFR $195k3517 Naumann Way, New Braunfels
Purchase Price:$195,000
Cash Outlay:$52,650
Cashflow:$105/mo
Cap Rate:6.47%
IRR:13.84%
Long Term Rental
Houston Single Family Rental $250k3606 Fuller Bluff Dr, Spring
Purchase Price:$250,000
Cash Outlay:$67,500
Cashflow:$56/mo
Cap Rate:6.07%
IRR:12.06%
Long Term Rental
Victoria Quadplex w/ Heavy Cashflow $315k1808 Wildwood St, Victoria
Purchase Price:$315,000
Cash Outlay:$85,050
Cashflow:$632/mo
Cap Rate:8.24%
IRR:22.15%
Long Term Rental
DFW Prime Location Househack Duplex $389k716 Billie Ruth Ln, Hurst
Purchase Price:$389,000
Cash Outlay:$105,030
Cashflow:$51/mo
Cap Rate:5.65%
IRR:11.23%
