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

DFW Value-Add Duplex $370k

316 Shady Valley Dr, Mansfield
ROI
21.39% IRR
Strategy
Long Term Rental
Each side is a 3 bed 2 bath with 1260 sqft. Current rents are $1375 and $1550. Rental comps support $1700 per month for 3 bed units. Renovated units in this area pull as high as $2000 per month per door. Mansfield is a B grade area with schools rated 5s and 6s. This would make an excellent value-add play for an investor to renovate units as they become vacant, then increase rents to $2000 per door, and be sitting on a cashflow heavy asset in a good area. Taxes $7336.

Enter your email to download the proforma

< Back to Daily Deals

DFW Value-Add Duplex $370k

Listed 11/04/2024

316 Shady Valley Dr, Mansfield

Purchase Price:$370,000

Cash Outlay:$99,900

Cashflow:$692/mo

Cap Rate:8.08%

IRR:21.39%

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%