Fort Worth Must-See Duplex $435k

8000 Arbor Ave, Fort Worth

ROI

16.23% IRR

Strategy

Long Term Rental

One side occupied through March 31, 2026 paying $1995 per month. The other side is vacant and ready for a househacker to occupy of investor to place another tenant. The occupied side was updated in 2023 with luxury vinyl plank flooring throughout, fresh paint, and new fixtures. The vacant side was updated in 2025 with new carpet, fresh paint, and updated fixtures. Both units offer a great floorplan with vaulted ceilings and lease up quickly. Market rate is $1900-$2100 per door. Taxes $8414.

Enter your email to download the proforma

< Back to Daily Deals

Fort Worth Must-See Duplex $435k

Listed 04/02/2025

Download the report Talk to an agent

8000 Arbor Ave, Fort Worth

Purchase Price:$435,000

Cash Outlay:$117,450

Cashflow:$404/mo

Cap Rate:6.95%

IRR:16.23%

Talk to an agent about this property

Get a response in less than 24 hours.

Message

See other properties

Long Term Rental

San Antonio Quadplex Hitting the 1% Rule | $400k

507 Oregon St, San Antonio

Purchase Price:$400,000

Cash Outlay:$108,000

Cashflow:$562/mo

Cap Rate:7.52%

IRR:19.00%

Long Term Rental

Houston Full Duplex Producing $3,750/mo in Katy ISD | $450k

5216 & 5218 Beaverbrook Dr, Houston

Purchase Price:$450,000

Cash Outlay:$121,500

Cashflow:$403/mo

Cap Rate:6.91%

IRR:16.04%

Long Term Rental

Dallas Proper Newer-Built Duplex Producing $5,700/mo | $700k

1654-1656 Hudspeth Ave, Dallas

Purchase Price:$700,000

Cash Outlay:$189,000

Cashflow:$678/mo

Cap Rate:7.00%

IRR:16.47%

Long Term Rental

San Antonio Off-Market Newer Single Family Rental $1,895/mo $209K

13923 Wool Park, San Antonio

Purchase Price:$209,000

Cash Outlay:$56,430

Cashflow:$203/mo

Cap Rate:7.00%

IRR:16.47%

Long Term Rental

Houston New Construction Rental $2,905 Rent $299K

10607 Crescent Peak Ct, Rosharon

Purchase Price:$299,000

Cash Outlay:$80,730

Cashflow:$502/mo

Cap Rate:7.00%

IRR:19.75%

Short Term Rental

Irving Proven STR With $115K 2026 Revenue $510K

1809 Salem St, Irving

Purchase Price:$510,000

Cash Outlay:$137,700

Cashflow:$879/mo

Cap Rate:7.91%

IRR:20.87%