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

DFW Single Family Rental $280k

3404 Agate Trl, Heartland
ROI
13.46% IRR
Strategy
Long Term Rental
Located in the Heartland / Forney area East of Dallas with a $40k price reduction and motivated seller! 2024 assessed value is $340k. 2018 build for minimal maintenance needs. 4 beds, 3 baths, and 2400+ sqft in a single story floor plan for broader tenant appeal. The last two properties with this floor plan in this subdivision leased for $2500 and $2650. This is a built-in equity deal, in a good area, that will pay for itself. Perfect LTR deal. Asking is now $290k, I suggest an offer at $275k and land right at $280k. HOA $41. Taxes $9702.

Enter your email to download the proforma

< Back to Daily Deals

DFW Single Family Rental $280k

Listed 02/17/2025

3404 Agate Trl, Heartland

Purchase Price:$280,000

Cash Outlay:$75,600

Cashflow:$208/mo

Cap Rate:5.10%

IRR:13.46%

Talk to an agent about this property

Get a response in less than 24 hours.
Message

See other properties

Mid Term Rental

Dallas 6-Plex $1.1M

2401 Doreen St, Grand Prairie

Purchase Price:$1,100,000

Cash Outlay:$297,000

Cashflow:$3,072/mo

Cap Rate:9.34%

IRR:27.23%

Long Term Rental

San Antonio Off-Market Seller Financed Duplex $210k

1838 Buffalo St, San Antonio

Purchase Price:$210,000

Cash Outlay:$56,700

Cashflow:$659/mo

Cap Rate:8.64%

IRR:23.77%

Long Term Rental

Houston Cashflowing New Build w/ 5.99% Rate $326k

10503 Moon Valley Ln, Rosharon

Purchase Price:$326,500

Cash Outlay:$88,155

Cashflow:$181/mo

Cap Rate:6.05%

IRR:13.61%

Long Term Rental

Sherman Remodeled and Occupied Duplex $365k

403-405 N Burdette Ave, Sherman

Purchase Price:$365,000

Cash Outlay:$98,550

Cashflow:$24/mo

Cap Rate:5.91%

IRR:11.21%

Long Term Rental

Dallas Duplex Fully Occupied $450k

315 Queens Ct S, Mansfield

Purchase Price:$450,000

Cash Outlay:$121,500

Cashflow:$375/mo

Cap Rate:6.99%

IRR:15.83%

Long Term Rental

Houston Off-Market SFR Property $317

10623 Cascade Creek Dr, Rosharon

Purchase Price:$317,500

Cash Outlay:$85,725

Cashflow:$153/mo

Cap Rate:5.96%

IRR:13.17%