🚫 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 agent about this property

Get a response in less than 24 hours.
Message

See other properties

Long Term Rental

Fort Worth 1% Rule Duplex $320k

8521 Gatlinburg Dr, Fort Worth

Purchase Price:$320,000

Cash Outlay:$86,400

Cashflow:$566/mo

Cap Rate:7.96%

IRR:21.12%

Long Term Rental

Fort Worth 1% Rule Duplex $325k

3411 Stonewall Ln, Fort Worth

Purchase Price:$325,000

Cash Outlay:$87,750

Cashflow:$491/mo

Cap Rate:7.65%

IRR:19.63%

Long Term Rental

DFW Duplex *Prime Richardson Location* $360k

701-703 Royal Crest Dr, Richardson

Purchase Price:$360,000

Cash Outlay:$97,200

Cashflow:$199/mo

Cap Rate:6.50%

IRR:14.05%

Short Term Rental

Galveston Short Term Rental $430k

3610 Niko Ct, Galveston

Purchase Price:$430,000

Cash Outlay:$116,100

Cashflow:$176/mo

Cap Rate:6.33%

IRR:13.22%

Short Term Rental

Houston Fully Furnished Airbnb Quadplex $590k

2705 Cleburne St, Houston

Purchase Price:$590,000

Cash Outlay:$159,300

Cashflow:$1,537/mo

Cap Rate:8.96%

IRR:25.98%

Long Term Rental

Killeen CASHFLOW HEAVY Quadplex Fully Occupied $415k

4707 Westcliff Rd, Killeen

Purchase Price:$415,000

Cash Outlay:$112,050

Cashflow:$1,317/mo

Cap Rate:9.64%

IRR:29.29%

Made with ❤️ by WebCherry