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

DFW Duplex Exceeding The 1% Rule $290k

1700-02 Lady Rachael Ct, Fort Worth
ROI
17.53% IRR
Strategy
Long Term Rental
One side is leased for $1540 through October 2025. The other side is vacant and open for tours. Lease comps support $1550 per door and sale comps are between $300k - $370k for similar sqft duplexes in the area. NOTE this is a corporate seller and the listed price of $264k IS NOT where it will sell. This will trade between $290-$305k. Let me know asap if you’d like to submit an offer. Taxes $7651.

Enter your email to download the proforma

< Back to Daily Deals

DFW Duplex Exceeding The 1% Rule $290k

Listed 12/20/2024

1700-02 Lady Rachael Ct, Fort Worth

Purchase Price:$290,000

Cash Outlay:$78,300

Cashflow:$343/mo

Cap Rate:7.26%

IRR:17.53%

Talk to an agent about this property

Get a response in less than 24 hours.
Message

See other properties

Long Term Rental

College Station University Housing Quadplex $445k

309 Manuel Dr, College Station

Purchase Price:$445,000

Cash Outlay:$120,150

Cashflow:$99/mo

Cap Rate:6.26%

IRR:12.36%

Long Term Rental

San Antonio Cashflowing Quadplex $485k

6735 Brothers, San Antonio

Purchase Price:$485,000

Cash Outlay:$130,950

Cashflow:$534/mo

Cap Rate:7.31%

IRR:17.30%

Long Term Rental

DFW One Percent Rule Quadplex $520k

8005 Rothington Rd, Dallas

Purchase Price:$520,000

Cash Outlay:$140,400

Cashflow:$704/mo

Cap Rate:7.61%

IRR:18.74%

Mid Term Rental

San Antonio AirBnb or Mid Term Rental Duplex $275k

5411 Jose Ln, San Antonio

Purchase Price:$275,000

Cash Outlay:$74,250

Cashflow:$535/mo

Cap Rate:8.32%

IRR:22.13%

Long Term Rental

Central Texas CASH COW LTR Duplex $289k

907 E Main St, Troy

Purchase Price:$289,000

Cash Outlay:$78,030

Cashflow:$852/mo

Cap Rate:9.53%

IRR:27.89%

Long Term Rental

Houston One Percent Rule LTR Duplex $325k

9032 Jutland Rd, Houston

Purchase Price:$325,000

Cash Outlay:$87,750

Cashflow:$511/mo

Cap Rate:7.87%

IRR:19.99%