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

Fort Worth Duplex $360K

2728 Countryside Ln, Fort Worth
ROI
17.01% IRR
Strategy
Long Term Rental
Fort Worth: Fully occupied duplex generating $3,300/month in rent. Side A: 3 bed, 2 bath. Side B: 2 bed, 2 bath. Both units have been remodeled with updated plumbing, electrical, paint, floors, counters, and serviced HVACs. Located in a strong multi-family area with 5–6% annual appreciation over the past decade. Taxes $6942.

Enter your email to download the proforma

< Back to Daily Deals

Fort Worth Duplex $360K

Listed 03/14/2025

2728 Countryside Ln, Fort Worth

Purchase Price:$360,000

Cash Outlay:$97,200

Cashflow:$382/mo

Cap Rate:7.11%

IRR:17.01%

Talk to an agent about this property

Get a response in less than 24 hours.
Message

See other properties

Short Term Rental

Waco Turnkey OFF MARKET AirBnb $340k

2710 Cumberland Ave, Waco

Purchase Price:$340,000

Cash Outlay:$91,800

Cashflow:$446/mo

Cap Rate:6.97%

IRR:18.02%

Long Term Rental

Sherman Stabilized Duplex w/ Long Term Tenants $280k

1705 La Salle Dr, Sherman

Purchase Price:$280,000

Cash Outlay:$75,600

Cashflow:$87/mo

Cap Rate:5.77%

IRR:12.20%

Short Term Rental

Houston Proven AIRBNB, Furnished, + Equity $570k

4121 Woodleigh St, Houston

Purchase Price:$570,000

Cash Outlay:$153,900

Cashflow:$1,505/mo

Cap Rate:8.56%

IRR:25.75%

Long Term Rental

San Antonio Great Location Fully Occupied Quadplex $725k

16901 Dancing Ava, Selma

Purchase Price:$725,000

Cash Outlay:$195,750

Cashflow:$493/mo

Cap Rate:6.21%

IRR:14.35%

Long Term Rental

San Antonio OFF MARKET Single Family Rental $215k

13923 Wool Park, San Antonio

Purchase Price:$215,000

Cash Outlay:$58,050

Cashflow:$247/mo

Cap Rate:6.78%

IRR:17.09%

Short Term Rental

Austin OFF MARKET Rent By Room HouseHack $475k

918 Satellite Vw, Round Rock

Purchase Price:$475,000

Cash Outlay:$128,250

Cashflow:$445/mo

Cap Rate:6.52%

IRR:15.85%