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

Off Market DFW Turnkey Duplex $390k

2630 - 2628 Frazier Ave, Fort Worth

ROI

11.04% IRR

Strategy

Long Term Rental

Exceptional off market duplex. Fully remodeled. Both units recently vacated. Previously leased for $1815 each. Lease comps support $1750 - $1850 per side. Each unit is 2 beds, 2 baths, 1065 sqft. Tax assessed value is $453k. This is an excellent long-term rental, student housing rental, househack, or built-in equity play. EXCELLENT DEAL Less than a mile from TCU. Taxes $10268.

Enter your email to download the proforma

< Back to Daily Deals

Off Market DFW Turnkey Duplex $390k

Listed 11/01/2024

Download the report Talk to an analyst

2630 - 2628 Frazier Ave, Fort Worth

Purchase Price:$390,000

Cash Outlay:$105,300

Cashflow:$14/mo

Cap Rate:5.88%

IRR:11.04%

Talk to an analyst about this property

Get a response in less than 24 hours.

Message

See other properties

Long Term Rental

Quadplex Near Major Military Base $309k

1301 Wales Dr, Killeen

Purchase Price:$309,000

Cash Outlay:$83,430

Cashflow:$623/mo

Cap Rate:8.40%

IRR:22.35%

Long Term Rental

Occupied Heavy Cashflow Dallas Duplex $280k

9572 Gonzales Dr, Dallas

Purchase Price:$280,000

Cash Outlay:$75,600

Cashflow:$874/mo

Cap Rate:9.73%

IRR:28.59%

Long Term Rental

Cashflowing Dallas Duplex $255k

700 Cumberland St, Dallas

Purchase Price:$255,000

Cash Outlay:$68,850

Cashflow:$406/mo

Cap Rate:7.89%

IRR:19.95%

Mid Term Rental

Exceptional Value Off-Market Quadplex $550k

241 Deerwood Dr, San Antonio

Purchase Price:$550,000

Cash Outlay:$148,500

Cashflow:$28/mo

Cap Rate:6.05%

IRR:11.28%

Long Term Rental

Off Market Cashflowing DFW Duplex $295k

2316 Meadow Ln, Mesquite

Purchase Price:$295,000

Cash Outlay:$79,650

Cashflow:$264/mo

Cap Rate:7.06%

IRR:16.03%

Long Term Rental

Cashflowing Quadplex Near Military Base $385k

4806 Rainbow Cir, Killeen

Purchase Price:$385,000

Cash Outlay:$103,950

Cashflow:$510/mo

Cap Rate:7.58%

IRR:18.48%