Turnkey Cashflow Duplex Just Off I-20
5336 Wonder Dr, Fort Worth
ROI
21.51% IRR
Strategy
Long Term Rental
Turnkey cashflow duplex just off I-20. 3 bed, 2 bath units. One vacant, one is M2M.
5336 Wonder Dr, Fort Worth
Purchase Price:$500,000
Cash Outlay:$135,000
Cashflow:$503/mo
Cap Rate:7.66%
IRR:21.51%
Long Term Rental
Houston Section 8 Single Family Rental $285k22218 Orchard Dale Dr, Spring
Purchase Price:$285,000
Cash Outlay:$76,950
Cashflow:$211/mo
Cap Rate:6.43%
IRR:14.72%
B.E.A.F
DFW Single Family Rental $299k5147 Ivycrest Trl, Arlington
Purchase Price:$299,000
Cash Outlay:$80,730
Cashflow:$22/mo
Cap Rate:5.63%
IRR:10.96%
Long Term Rental
Quadplex in Premiere DFW Location $730k805 Bluebonnet Dr, Keller
Purchase Price:$730,000
Cash Outlay:$197,100
Cashflow:$257/mo
Cap Rate:6.11%
IRR:12.67%
B.E.A.F
B.E.A.F. Single Family Rental in DFW $245k109 Redhaw Ct, Burleson
Purchase Price:$245,000
Cash Outlay:$66,150
Cashflow:$41/mo
Cap Rate:5.89%
IRR:11.63%
Long Term Rental
Quadplex Exceeding The 1% Rule $317k4503 Westcliff Rd, Killeen
Purchase Price:$317,000
Cash Outlay:$85,590
Cashflow:$657/mo
Cap Rate:8.17%
IRR:22.38%
Long Term Rental
Occupied San Antonio Duplex $320k9813 Ardash Ln, San Antonio
Purchase Price:$320,000
Cash Outlay:$86,400
Cashflow:$95/mo
Cap Rate:6.04%
IRR:12.36%
