🚫 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

New Braunfels 1% Rule SFR $195k

3517 Naumann Way, New Braunfels

Purchase Price:$195,000

Cash Outlay:$52,650

Cashflow:$105/mo

Cap Rate:6.47%

IRR:13.84%

Updated Today

Long Term Rental

Houston Single Family Rental $280k

1903 Ryansbrook Ln, Spring

Purchase Price:$280,000

Cash Outlay:$75,600

Cashflow:$110/mo

Cap Rate:5.36%

IRR:12.11%

Updated Today

Long Term Rental

Killeen Fully Occupied Duplex $295k

3002 Honeysuckle Cir, Killeen

Purchase Price:$295,000

Cash Outlay:$79,650

Cashflow:$432/mo

Cap Rate:7.59%

IRR:17.48%

Updated Today

Long Term Rental

DFW Cashflowing Duplex $330k

6633 S Creek Dr, Fort Worth

Purchase Price:$330,000

Cash Outlay:$89,100

Cashflow:$67/mo

Cap Rate:6.08%

IRR:11.98%

Updated Today

Long Term Rental

San Antonio Cashflowing Quadplex $775k

7803 Kingsbury Way, San Antonio

Purchase Price:$775,000

Cash Outlay:$209,250

Cashflow:$179/mo

Cap Rate:6.11%

IRR:12.13%

Long Term Rental

HOUSTON 1% Rule Single Family Rental $250k

30106 Turriff Cir, Magnolia

Purchase Price:$250,000

Cash Outlay:$67,500

Cashflow:$558/mo

Cap Rate:8.51%

IRR:23.43%