🚫 We are no longer accepting BRRRR, Fix/Flip, or Wholesale clients

DFW Heavy Cashflow Seller Financed Duplex $475k

404 N Center St, Forney
ROI
28.09% IRR
Strategy
Long Term Rental
Located east of Dallas in Forney. Seller is offering to carry the note with $100k down and 2% interest. Principal + Interest = $1386 per month. Unit B has a section 8 tenant paying $2049 per month through November 2025. Unit A is vacant and expected to pull the same amount. This is a good value-add play for any investor. The housing authority will approve up to $3234 per month for a 3 bed unit in this zip code. Buy the property with cheap debt, increase curb appeal, and work to re-lease units at the top of the payment scale. Taxes $4745.

Enter your email to download the proforma

< Back to Daily Deals

DFW Heavy Cashflow Seller Financed Duplex $475k

Listed 01/07/2025

404 N Center St, Forney

Purchase Price:$475,000

Cash Outlay:$128,250

Cashflow:$1,436/mo

Cap Rate:7.13%

IRR:28.09%

Talk to an agent about this property

Get a response in less than 24 hours.
Message

See other properties
Updated Today

Long Term Rental

Killeen Fully Occupied Quadplex $325k

1108 Eastside Dr, Killeen

Purchase Price:$325,000

Cash Outlay:$87,750

Cashflow:$587/mo

Cap Rate:8.06%

IRR:21.14%

Updated Today

Long Term Rental

Houston Occupied Duplex $335k

4340 Phlox St, Houston

Purchase Price:$335,000

Cash Outlay:$90,450

Cashflow:$731/mo

Cap Rate:8.46%

IRR:23.54%

Updated Today

Long Term Rental

Dallas Turnkey Duplex $415k

312 California Dr, Glenn Heights

Purchase Price:$415,000

Cash Outlay:$112,050

Cashflow:$274/mo

Cap Rate:6.63%

IRR:14.68%

Updated Today

Long Term Rental

Fort Worth Quadplex $500k

3204 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 $320k

8521 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 $325k

3411 Stonewall Ln, Fort Worth

Purchase Price:$325,000

Cash Outlay:$87,750

Cashflow:$491/mo

Cap Rate:7.65%

IRR:19.63%