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

DFW Turnkey Duplex $450k

1315 Willow Wood Ct, Irving

ROI

12.21% IRR

Strategy

Mid Term Rental

Located in Irving. More pics coming soon. Unit A is a 2/2, unit B is a 3/3. Lease comps support $1800 and $1950 respectively. Recent updates include new paint and floors throughout as well as stainless steel appliances that convey with the sale. Irving is also one of our primary target markets for STRs and MTRs. Considering furnishing the units for higher cash yield. Taxes $7832.

Enter your email to download the proforma

< Back to Daily Deals

DFW Turnkey Duplex $450k

Listed 01/01/2025

Download the report Talk to an agent

1315 Willow Wood Ct, Irving

Purchase Price:$450,000

Cash Outlay:$121,500

Cashflow:$110/mo

Cap Rate:6.13%

IRR:12.21%

Talk to an agent about this property

Get a response in less than 24 hours.

Message

See other properties

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%

Long Term Rental

DFW 2020 Built Single Family Rental $260k

801 E Jefferson St, Waxahachie

Purchase Price:$260,000

Cash Outlay:$70,200

Cashflow:$70/mo

Cap Rate:6.15%

IRR:12.33%

Long Term Rental

DFW Cashflowing Househacker’s 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%

Long Term Rental

DFW Cashflowing Duplex $360k

1132 Mountain View St, Glenn Heights

Purchase Price:$360,000

Cash Outlay:$97,200

Cashflow:$185/mo

Cap Rate:6.45%

IRR:13.73%

Long Term Rental

Houston Duplex Hitting The 1% Rule $295k

22121 Diane Dr, Spring

Purchase Price:$295,000

Cash Outlay:$79,650

Cashflow:$570/mo

Cap Rate:8.15%

IRR:21.73%

Long Term Rental

Killeen Fully Occupied Duplex $295k

3002 Honeysuckle Cir, Killeen

Purchase Price:$295,000

Cash Outlay:$79,650

Cashflow:$347/mo

Cap Rate:7.25%

IRR:17.48%