🚫 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 analyst about this property

Get a response in less than 24 hours.
Message

See other properties

Long Term Rental

Off Market Cashflowing DFW Duplex $295k

2316 Meadow Ln, Mesquite

Purchase Price:$295,000

Cash Outlay:$79,650

Cashflow:$300/mo

Cap Rate:7.06%

IRR:16.57%

Long Term Rental

Turnkey Houston Single Family Rental $335k

15018 Rainy Morning Dr, Humble

Purchase Price:$335,000

Cash Outlay:$90,450

Cashflow:$31/mo

Cap Rate:5.73%

IRR:11.14%

Long Term Rental

Turnkey DFW Single Family Rental $350k

14625 Delphinus Dr, Haslet

Purchase Price:$350,000

Cash Outlay:$94,500

Cashflow:$87/mo

Cap Rate:6.11%

IRR:12.13%

Long Term Rental

Quadplex Hitting The 1% Rule $375k

4806 Rainbow Cir, Killeen

Purchase Price:$375,000

Cash Outlay:$101,250

Cashflow:$589/mo

Cap Rate:7.72%

IRR:19.70%

Short Term Rental

Dallas Short Term Rental Duplex $550k

939-941 Bayonne St, Dallas

Purchase Price:$550,000

Cash Outlay:$148,500

Cashflow:$384/mo

Cap Rate:6.67%

IRR:14.77%

Mid Term Rental

San Antonio 9-Plex $1.1M

403 W Hollywood Ave, San Antonio

Purchase Price:$1,100,000

Cash Outlay:$297,000

Cashflow:$971/mo

Cap Rate:6.89%

IRR:15.81%