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

DFW Single Family Rental $280k

1322 Panela Rd, Crandall

ROI

13.68% IRR

Strategy

Long Term Rental

Built in 2023. It was previously leased for $2300 per month. The tenant recently moved out. Asking is $280k I think you can pick it up right around $275k. Neighborhood is B grade and mid level schools. Great long term buy/ hold B.E.A.F. deal. Taxes estimated at 5500.

Enter your email to download the proforma

< Back to Daily Deals

DFW Single Family Rental $280k

Listed 08/06/2024

Download the report Talk to an agent

1322 Panela Rd, Crandall

Purchase Price:$275,000

Cash Outlay:$74,250

Cashflow:$16/mo

Cap Rate:8.43%

IRR:13.68%

Talk to an agent about this property

Get a response in less than 24 hours.

Message

See other properties

Short 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%

Long Term Rental

Houston Single Family Rental $250k

3606 Fuller Bluff Dr, Spring

Purchase Price:$250,000

Cash Outlay:$67,500

Cashflow:$56/mo

Cap Rate:6.07%

IRR:12.06%

Long Term Rental

Victoria Quadplex w/ Heavy Cashflow $315k

1808 Wildwood St, Victoria

Purchase Price:$315,000

Cash Outlay:$85,050

Cashflow:$632/mo

Cap Rate:8.24%

IRR:22.15%

Long Term Rental

DFW Prime Location Househack Duplex $389k

716 Billie Ruth Ln, Hurst

Purchase Price:$389,000

Cash Outlay:$105,030

Cashflow:$51/mo

Cap Rate:5.65%

IRR:11.23%

Long Term Rental

Houston Single Family Rental $200k

29610 Golden Vines Ln, Spring

Purchase Price:$200,000

Cash Outlay:$54,000

Cashflow:$216/mo

Cap Rate:7.13%

IRR:16.92%

Long Term Rental

Killeen Cashflowing Quadplex $380k

1710 Windward Dr, Killeen

Purchase Price:$380,000

Cash Outlay:$102,600

Cashflow:$473/mo

Cap Rate:7.33%

IRR:17.86%