Occupied Duplex with 3 Beds per Side and 1% Rule Potential
4968 Willie St, Fort Worth
ROI
20.11% IRR
Strategy
Long Term Rental
Occupied duplex with 3 beds per side and 1% Rule potential. Strong cash flow opportunity in a C/C- area of SE Fort Worth.
4968 Willie St, Fort Worth
Purchase Price:$275,000
Cash Outlay:$74,250
Cashflow:$236/mo
Cap Rate:6.88%
IRR:20.11%
B.E.A.F
B.E.A.F. San Antonio Duplex $267k609 Market, Pleasanton
Purchase Price:$267,000
Cash Outlay:$72,090
Cashflow:$4/mo
Cap Rate:5.85%
IRR:11.35%
B.E.A.F
Houston Single Family B.E.A.F. Deal $275k20727 Oak Preserve Dr, Humble
Purchase Price:$275,000
Cash Outlay:$74,250
Cashflow:$90/mo
Cap Rate:5.44%
IRR:11.75%
Long Term Rental
Fully Occupied Quadplex Exceeding The 1% Rule $435k301 Haeckerville Rd, Cibolo
Purchase Price:$435,000
Cash Outlay:$117,450
Cashflow:$1,247/mo
Cap Rate:9.28%
IRR:25.74%
Long Term Rental
DFW Triplex Hitting The 1% Rule $485k3300 Ryan Ave, Fort Worth
Purchase Price:$485,000
Cash Outlay:$130,950
Cashflow:$590/mo
Cap Rate:7.30%
IRR:17.16%
Long Term Rental
DFW Cashflowing Single Family Rental $250k16121 Kiva Ct, Justin
Purchase Price:$250,000
Cash Outlay:$67,500
Cashflow:$114/mo
Cap Rate:6.38%
IRR:13.40%
Long Term Rental
Cashflowing DFW Duplex $295k2316 Meadow Ln, Mesquite
Purchase Price:$295,000
Cash Outlay:$79,650
Cashflow:$300/mo
Cap Rate:6.33%
IRR:13.14%
