DFW Single Family Rental w/ Big Price Drop $335k

1317 Woodbine Cliff Dr, Fort Worth

ROI

16.46% IRR

Strategy

Long Term Rental

Take advantage of a soft single-family market. This property has been lowered from $375k to $335k. Lease comps support $2450 per month. This is one of the larger 3-bedroom floor plans in the community and will appreciate nicely while leasing up quickly. Excellent deal here for a long-term buy/ hold/ appreciate investor looking for a turnkey, recently built asset in a good neighborhood offered at a 10%+ discount from fair market value. A classic BEAF deal! Taxes 7608. Note: if you'd like to break even in cashflow I suggest self-managing and negotiating to have the space leased prior to closing to limit vacancy expense.

Enter your email to download the proforma

< Back to Daily Deals

DFW Single Family Rental w/ Big Price Drop $335k

Listed 07/15/2024

Download the report Talk to an agent

1317 Woodbine Cliff Dr, Fort Worth

Purchase Price:$335,000

Cash Outlay:$90,450

Cashflow:$304/mo

Cap Rate:7.43%

IRR:16.46%

Talk to an agent about this property

Get a response in less than 24 hours.

Message

See other properties

Short Term Rental

Off-Market STR AirBnB Compound Producing $175k | $890k

20122 Canterbury Rd, Porter

Purchase Price:$890,000

Cash Outlay:$240,300

Cashflow:$3,309/mo

Cap Rate:10.30%

IRR:32.46%

Long Term Rental

Houston MSA Duplex Nearly 10% Cash-on-Cash | $591K

1762 E Peach Creek Dr, Dayton

Purchase Price:$591,000

Cash Outlay:$159,570

Cashflow:$1,191/mo

Cap Rate:7.25%

IRR:21.92%

Long Term Rental

DFW Duplex: Retail Buyers Pay $699K, SRC Clients Pay | $655K

6802-6804 Florence Dr, Midlothian

Purchase Price:$695,000

Cash Outlay:$187,650

Cashflow:$779/mo

Cap Rate:6.18%

IRR:16.56%

Mid Term Rental

North Dallas STR With $80K+ Proven Revenue | $490K

4219 Bendwood Ln, Dallas

Purchase Price:$490,000

Cash Outlay:$132,300

Cashflow:$351/mo

Cap Rate:6.70%

IRR:15.01%

Short Term Rental

Northwest Austin Quad 100% Occupied | $630K

1903 W Loop, Austin

Purchase Price:$630,000

Cash Outlay:$170,100

Cashflow:$619/mo

Cap Rate:7.02%

IRR:16.55%

Long Term Rental

Plano 5-Unit in a Premier Submarket | $950K

1607 M Ave, Plano

Purchase Price:$950,000

Cash Outlay:$256,500

Cashflow:$231/mo

Cap Rate:6.13%

IRR:12.25%