Full-Brick LTR Duplex in Fort Worth $420k

4334 Segura Ct N, Fort Worth

ROI

15.37% IRR

Strategy

Long Term Rental

Beautiful duplex with large 3 beds 2 baths layout on each side. One unit is leased at $1,800, the other is vacant, perfect for a new tenant or owner occupant. Unit 4334 was previously leased at $1,800; tenant vacated Nov. 2024. Unit 4332 is currently leased for $1,800; lease ends in December, tenant would love to renew if possible. Lease comps support $2000 per side. Electricity and gas are paid by tenants, water is on a single meter and paid by the owner. Tenant takes care of lawn maintenance. I suggest increasing each unit to $2000 per month and billing H2O back to tenants. Taxes $9244.

Enter your email to download the proforma

< Back to Daily Deals

Full-Brick LTR Duplex in Fort Worth $420k

Listed 11/19/2024

Download the report Talk to an agent

4334 Segura Ct N, Fort Worth

Purchase Price:$420,000

Cash Outlay:$113,400

Cashflow:$327/mo

Cap Rate:6.92%

IRR:15.37%

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%