🚫 We are no longer accepting BRRRR, Fix/Flip, or Wholesale clients

Fully Renovated 1% Rule Cashflow Duplex Near TCU

4164 Hemphill St, Fort Worth
ROI
20.37% IRR
Strategy
Long Term Rental
Fully renovated 1% rule cashflow duplex near TCU. $300/mo in cashflow with less than $60k out of pocket. C class area, vacant and ready to be rented. 1,251 sq ft duplex with 1 bed, 1 bath per side. Built in 1929 with a complete renovation including new roof, floors, paint, cabinets, etc.

Enter your email to download the proforma

< Back to Daily Deals

Fully Renovated 1% Rule Cashflow Duplex Near TCU

Listed 07/07/2023

4164 Hemphill St, Fort Worth

Purchase Price:$215,000

Cash Outlay:$58,050

Cashflow:$292/mo

Cap Rate:7.47%

IRR:20.37%

Talk to an analyst about this property

Get a response in less than 24 hours.
Message

See other properties
Updated Today

Long Term Rental

Seller-Financing 5-Plex Cashflow Play in Harker Heights

306 W Valley Rd, Harker Heights

Purchase Price:$275,000

Cash Outlay:$70,500

Cashflow:$382/mo

Cap Rate:8.25%

IRR:21.23%

Updated Today

Long Term Rental

Rare Georgetown Quadplex Next to St David’s Hospital

1200 Southwalk St, Georgetown

Purchase Price:$725,000

Cash Outlay:$245,750

Cashflow:$1,415/mo

Cap Rate:7.79%

IRR:21.11%

Updated Today

Long Term Rental

1% Rule Quadplex in Killeen Back on Market

905 Sissom Rd, Killeen

Purchase Price:$300,000

Cash Outlay:$81,000

Cashflow:$347/mo

Cap Rate:7.38%

IRR:19.47%

Updated Today

Mid Term Rental

Value-Add Duplex in South Austin

2211 E Stassney Ln, Austin

Purchase Price:$380,000

Cash Outlay:$132,600

Cashflow:$661/mo

Cap Rate:7.49%

IRR:20.92%

Long Term Rental

Occupied Duplex Near Beacon Hill

816 W Olmos Dr, San Antonio

Purchase Price:$279,900

Cash Outlay:$75,573

Cashflow:$203/mo

Cap Rate:6.72%

IRR:20.12%

Short Term Rental

Updated Pool Home in Northern San Antonio by the Airport

3345 Green Spring Dr, San Antonio

Purchase Price:$429,000

Cash Outlay:$125,830

Cashflow:$1,395/mo

Cap Rate:9.48%

IRR:30.16%