DFW (Fort Worth) 2020 Build Turnkey SFR – $275k

5808 Japonica St, Fort Worth

ROI

13.80% IRR

Strategy

Long Term Rental

Built in 2020 and listed at $285k, but we think $275k gets it done. Rent comps support $2100 per month. This property offers a clean mix of appreciation with minimal CapEx risk. Great fit for an out-of-state investor looking for a turnkey rental in a growing area. HOA $38. Taxes $6521.

Enter your email to download the proforma

< Back to Daily Deals

DFW (Fort Worth) 2020 Build Turnkey SFR – $275k

Listed 07/07/2025

Download the report Talk to an agent

5808 Japonica St, Fort Worth

Purchase Price:$275,000

Cash Outlay:$74,250

Cashflow:$243/mo

Cap Rate:4.72%

IRR:13.80%

Talk to an agent about this property

Get a response in less than 24 hours.

Message

See other properties

Long Term Rental

Dallas 1% Rule SFR Motivated Seller | $235K

3807 Alsbury St, Dallas

Purchase Price:$235,000

Cash Outlay:$63,450

Cashflow:$591/mo

Cap Rate:8.86%

IRR:25.47%

Long Term Rental

Fort Worth Rental Leased at $2,850/mo | $289,500

208 Dakota Ridge Dr, Fort Worth

Purchase Price:$289,500

Cash Outlay:$78,165

Cashflow:$707/mo

Cap Rate:8.87%

IRR:15.66%

Long Term Rental

Killeen Fourplex Hitting 1% Rule | $340K

1501 Benttree Dr, Killeen

Purchase Price:$340,000

Cash Outlay:$91,800

Long Term Rental

2022 Converse Duplex $3,400/mo Rental Income | $375K

8635 Key Windy Way, Converse

Purchase Price:$375,000

Cash Outlay:$101,250

Cashflow:$160/mo

Cap Rate:6.35%

IRR:11.75%

Long Term Rental

Garland PadSplit Producing $4,500-$5,000/mo | $389K

101 S Bernice Dr, Garland

Purchase Price:$389,000

Cash Outlay:$105,030

Long Term Rental

Houston Fourplex $65K Below Appraisal | $429,900

5209 Plum Dr, Houston

Purchase Price:$430,000

Cash Outlay:$116,100

Cashflow:$1,130/mo

Cap Rate:8.99%

IRR:16.85%