Fort Worth 6 Unit Portfolio $8,745/mo Fully Leased $899K

3600 Hulen Park Cir, Fort Worth

ROI

16.17% IRR

Strategy

Long Term Rental

Producing $8,745 per month across six units, this fully occupied portfolio delivers immediate scale and strong in place income. At a basis closer to $899K, returns improve further with room to push rents over time. Each unit is a 2 bed 1 bath around 1,005 sqft with garage and fenced yard, a highly rentable layout with strong retention. Several units updated with additional upside through continued improvements. Located near Hulen Mall with steady tenant demand and professional management in place.

Enter your email to download the proforma

< Back to Daily Deals

Fort Worth 6 Unit Portfolio $8,745/mo Fully Leased $899K

Listed 04/03/2026

Download the report Talk to an agent

3600 Hulen Park Cir, Fort Worth

Purchase Price:$899,000

Cash Outlay:$242,730

Cashflow:$823/mo

Cap Rate:6.94%

IRR:16.17%

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

Fort Worth 2022 Build Duplex Turnkey Upside $480K

1609 Daniel St, Fort Worth

Purchase Price:$480,000

Cash Outlay:$129,600

Cashflow:$136/mo

Cap Rate:6.18%

IRR:12.49%

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%