Fort Worth Duplex with $3950/mo Rent and $50K Equity Position $425K

1609 Daniel St, Fort Worth

ROI

18.08% IRR

Strategy

Long Term Rental

$3950 per month in total rent is realistic here, with one side already leased for $1950 and the other side vacant and ready to lease. This is a 2022-built Fort Worth duplex with two 3 bed, 2.5 bath units, close to downtown Fort Worth. The assessed value is $481K, and I think a deal could realistically land at $425K, which would put a buyer $50K below assessed value. This is a recently built duplex with cash flow, tenant income, and a walk-in equity from day 1.

Enter your email to download the proforma

< Back to Daily Deals

Fort Worth Duplex with $3950/mo Rent and $50K Equity Position $425K

Listed 05/04/2026

Download the report Talk to an agent

1609 Daniel St, Fort Worth

Purchase Price:$425,000

Cash Outlay:$114,750

Cashflow:$530/mo

Cap Rate:7.33%

IRR:18.08%

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%