Fort Worth 2022 Build Duplex Turnkey Upside $480K

1609 Daniel St, Fort Worth

ROI

12.49% IRR

Strategy

Long Term Rental

$3,900 to $4,200 per month projected rent once both units are occupied, with one unit already leased at $1,950 per month and the other unit vacant and ready to lease or occupy. This will be lower cash flow than some of the older assets on this list, but it is a 2022 build with newer systems, cleaner finishes, and much less deferred maintenance risk. The seller may be able to place a tenant prior to closing in the $1,950 to $2,100 range, which could make this a fully occupied, turnkey Fort Worth duplex on day one.

Enter your email to download the proforma

< Back to Daily Deals

Fort Worth 2022 Build Duplex Turnkey Upside $480K

Listed 05/04/2026

Download the report Talk to an agent

1609 Daniel St, Fort Worth

Purchase Price:$480,000

Cash Outlay:$129,600

Cashflow:$136/mo

Cap Rate:6.18%

IRR:12.49%

Talk to an agent about this property

Get a response in less than 24 hours.

Message

See other properties

Short Term Rental

Irving Furnished STR In The Middle Of DFW $95K Revenue $510K

1809 Salem St, Irving

Purchase Price:$510,000

Cash Outlay:$137,700

Cashflow:$1,042/mo

Cap Rate:8.29%

IRR:22.72%

Mid Term Rental

Richardson Furnished STR With Pool + Jacuzzi $96K Revenue $515K

1613 E Spring Valley Rd, Richardson

Purchase Price:$515,000

Cash Outlay:$139,050

Cashflow:$690/mo

Cap Rate:7.44%

IRR:18.62%

Short Term Rental

Mesquite Furnished STR With Pool $119K Revenue $670K

904 Tiffany Ln, Mesquite

Purchase Price:$670,000

Cash Outlay:$180,900

Cashflow:$953/mo

Cap Rate:7.54%

IRR:19.11%

Long Term Rental

Waco Brick Duplex $2,790/mo $290K

261 Audrey Ave, Waco

Purchase Price:$290,000

Cash Outlay:$78,300

Cashflow:$333/mo

Cap Rate:7.22%

IRR:17.52%

Long Term Rental

Carrollton OWNER FINANCING Duplex Prime DFW Location $580K

2205 Heritage Cir, Carrollton

Purchase Price:$580,000

Cash Outlay:$156,600

Cashflow:$430/mo

Cap Rate:5.45%

IRR:13.87%

Long Term Rental

Killeen 26-Unit Turnkey Apartment Building $15,685/mo $1.3M

224-228 Hold St, Killeen

Purchase Price:$1,300,000

Cash Outlay:$351,000

Cashflow:$3,826/mo

Cap Rate:9.37%

IRR:27.95%