FREE book: The Book on Texas Real Estate Investing — download now

Fort Worth (BENBROOK) Fully Occupied Quadplex – $500k

224 Vista Way, Benbrook
ROI
20.97% IRR
Strategy
Long Term Rental
Rents average $1,295 per unit, putting this over the 1% rule. Each unit is 2 beds, 2 baths, 1,050 sqft. Excellent opportunity to secure a cash-flowing, tenant-occupied quadplex in a high-growth market. This should have been priced closer to $600k — the most recent sale in the subdivision (9519 Westpark) sold for $545k, was 500 sqft smaller, and earned 10% less in gross rent. Submit an offer at asking price for strong walk-in equity and cashflow from day one. Taxes $9,575.

Enter your email to download the proforma

< Back to Daily Deals

Fort Worth (BENBROOK) Fully Occupied Quadplex – $500k

Listed 10/21/2025

224 Vista Way, Benbrook

Purchase Price:$500,000

Cash Outlay:$135,000

Cashflow:$1,017/mo

Cap Rate:7.84%

IRR:20.97%

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%