Occupied Quadplex with 1% Rule Potential After Rent Increases

6172 Vega Dr, Fort Worth

ROI

21.23% IRR

Strategy

Long Term Rental

Occupied quadplex with 1% Rule potential after rent increases. 2 bed, 1.5 bath units leased for $904/mo average, with market rents $1200-1250/mo. 10 minutes from TCU and Alcon HQ. 3,672 sq ft quadplex with 2 bed, 1.5 bath units built in 1981. All occupied 918 sq ft units, each leased for $908/mo on average. Market rents $1200-1250/mo.

Enter your email to download the proforma

< Back to Daily Deals

Occupied Quadplex with 1% Rule Potential After Rent Increases

Listed 07/18/2023

Download the report Talk to an agent

6172 Vega Dr, Fort Worth

Purchase Price:$499,000

Cash Outlay:$134,730

Cashflow:$490/mo

Cap Rate:7.02%

IRR:21.23%

Talk to an agent about this property

Get a response in less than 24 hours.

Message

See other properties

Long Term Rental

Dallas Rental With $30K Walk-In Equity | $259K

3807 Alsbury St, Dallas

Purchase Price:$259,000

Cash Outlay:$69,930

Long Term Rental

Garland Duplex Above the 1% Rule | $270K

1320 Briarwood Cir, Garland

Purchase Price:$270,000

Cash Outlay:$72,900

Cashflow:$315/mo

Cap Rate:7.24%

IRR:17.62%

Long Term Rental

Houston Rosharon Hands-Free Rental | $299K

10607 Crescent Peak Ct, Rosharon

Purchase Price:$299,000

Cash Outlay:$80,730

Cashflow:$550/mo

Cap Rate:7.19%

IRR:20.68%

Long Term Rental

Grand Prairie 8-Bedroom Duplex | $425K Target

2122 W E Roberts Dr, Grand Prairie

Purchase Price:$425,000

Cash Outlay:$114,750

Cashflow:$486/mo

Cap Rate:7.21%

IRR:17.48%

Long Term Rental

Houston New Duplex Leased for $4,900/mo | $475K

3627 Kilkenny Dr, Houston

Purchase Price:$475,000

Cash Outlay:$128,250

Cashflow:$1,046/mo

Cap Rate:8.48%

IRR:23.65%

Long Term Rental

Houston 32 Units Leased for $28,725/mo | $2.8M

5408 Market St, Houston

Purchase Price:$2,800,000

Cash Outlay:$756,000