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

DFW Short Term Rental $425k

2302 Erwin Dr, Euless
ROI
26.09% IRR
Strategy
Short Term Rental
Located in Euless less than 5 minutes to the DFW airport, equidistant to 3 Major hospitals (Baylor Scott White Grapevine with 300+ beds, Medical city Las Colinas 80+ beds, Baylor Scott White Irving with 297 beds). 20 minutes to downtown Dallas, 20 minutes to downtown Fort Worth. Pool, hot tub, mini golf, already set up for an airbnb that will book consistently with low cash needed to get it running. An exceptional central location for STRs. Occupancy rates average 65-70%. ADR comps are $300-$500. Taxes $7092.

Enter your email to download the proforma

< Back to Daily Deals

DFW Short Term Rental $425k

Listed 01/29/2025

2302 Erwin Dr, Euless

Purchase Price:$425,000

Cash Outlay:$114,750

Cashflow:$939/mo

Cap Rate:9.04%

IRR:26.09%

Talk to an agent about this property

Get a response in less than 24 hours.
Message

See other properties

Long Term Rental

Sherman / Denison Cashflowing 1% Rule Duplex $210k

1326 W Shepherd St, Denison

Purchase Price:$210,000

Cash Outlay:$56,700

Cashflow:$293/mo

Cap Rate:7.51%

IRR:18.95%

Long Term Rental

Houston 1% Rule Single Family Rental $270k

7215 Wind Dale St, Houston

Purchase Price:$270,000

Cash Outlay:$72,900

Cashflow:$557/mo

Cap Rate:8.31%

IRR:22.83%

Mid Term Rental

San Antonio STR/MTR Duplex Near Airport & Fort Sam $350K

3002 Wroxton, San Antonio

Purchase Price:$350,000

Cash Outlay:$94,500

Cashflow:$143/mo

Cap Rate:7.16%

IRR:14.04%

Long Term Rental

Dallas Excellent Location Househack Duplex $575k

10845 Marchant Cir, Dallas

Purchase Price:$575,000

Cash Outlay:$155,250

Cashflow:$75/mo

Cap Rate:5.68%

IRR:11.28%

Long Term Rental

Fort Worth Turnkey Quadplex $675K

143 Allencrest Dr, Fort Worth

Purchase Price:$675,000

Cash Outlay:$182,250

Cashflow:$240/mo

Cap Rate:6.26%

IRR:12.90%

Long Term Rental

DFW Off-Market Quadplex $565k

3736 Ramona Dr, Fort Worth

Purchase Price:$565,000

Cash Outlay:$152,550

Cashflow:$500/mo

Cap Rate:6.90%

IRR:15.98%