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

Off-Market 6-Plex in DFW $780k

214 Joyce St, Weatherford
ROI
24.80% IRR
Strategy
Long Term Rental
All six units occupied. Current income is $6825 and all tenants are month to month. Increasing rents to market rate would bring income to $7800 per month. Tenants pay all utilities. All 6 units were gutted and renovated down to the studs in 2018. Located in Weatherford in a great area with high appreciation and low vacancy rates. Sale comps put current value between $850k-$875k. Taxes 8920. Insurance 6000.

Enter your email to download the proforma

< Back to Daily Deals

Off-Market 6-Plex in DFW $780k

Listed 08/14/2024

214 Joyce St, Weatherford

Purchase Price:$780,000

Cash Outlay:$210,600

Cashflow:$1,727/mo

Cap Rate:9.96%

IRR:24.80%

Talk to an analyst about this property

Get a response in less than 24 hours.
Message

See other properties

Short Term Rental

DFW SFR w/ Built-In Equity $215k

1019 Halifax Ln, Forney

Purchase Price:$215,000

Cash Outlay:$58,050

Cashflow:$186/mo

Cap Rate:4.79%

IRR:13.63%

Short Term Rental

New Braunfels SFR w/ Built-In Equity $249k

317 Hummingbird Dr, New Braunfels

Purchase Price:$249,000

Cash Outlay:$67,230

Cashflow:$256/mo

Cap Rate:4.60%

IRR:14.17%

Long Term Rental

Killeen 1% Rule Quadplex $350k

1313 Quail Cir, Killeen

Purchase Price:$350,000

Cash Outlay:$94,500

Cashflow:$602/mo

Cap Rate:7.90%

IRR:20.54%

Long Term Rental

DFW Value-Add Duplex $370k

316 Shady Valley Dr, Mansfield

Purchase Price:$370,000

Cash Outlay:$99,900

Cashflow:$692/mo

Cap Rate:8.08%

IRR:21.39%

Long Term Rental

Houston New Construction Duplex $409k

7813 Laura Koppe Rd, Houston

Purchase Price:$409,000

Cash Outlay:$110,430

Cashflow:$163/mo

Cap Rate:6.31%

IRR:13.08%

Long Term Rental

DFW 10-Plex Near Universities $800k

613 W Hickory St, Denton

Purchase Price:$800,000

Cash Outlay:$216,000

Cashflow:$1,015/mo

Cap Rate:7.36%

IRR:18.00%