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

Turnkey Cashflowing SFH + ADU near TCU & Lockheed Martin

4921 Donnelly Ave, Fort Worth
ROI
16.43% IRR
Strategy
Long-Term Rental with ADU
This 3 bedroom main house with a 2 bed ADU hits the "1% rule" and will produce solid cashflow for a long-term investor. We like these SFH + ADU properties as they tend to have good price to rent ratios, and offer a newer investor the opportunity to househack their first property with lower down payments, hands-on management/oversight, and reduced personal living costs. Fresh updates and recent capex completed on this property will further reduce out of pocket maintenance costs. Tenant demand is strong in this area with Lockheed Martin, medical centers, and TCU all nearby. With no HOA, this property also has short-term and mid-term rental potential.

Enter your email to download the proforma

< Back to Daily Deals

Turnkey Cashflowing SFH + ADU near TCU & Lockheed Martin

Listed 12/05/2022

4921 Donnelly Ave, Fort Worth

Purchase Price:$$319,000

Cash Outlay:$$87,130

Cashflow:$$298/mo

Cap Rate:7.55%%

IRR:16.43%%

Talk to an analyst about this property

Get a response in less than 24 hours.
Message

See other properties

Long Term Rental

Single Family Rental For Cashflow and Appreciation $295k

15411 Formaston Dr, Humble

Purchase Price:$295,000

Cash Outlay:$79,650

Cashflow:$47/mo

Cap Rate:6.03%

IRR:11.73%

Long Term Rental

Single Family Rental For Cashflow and Appreciation $300k

11002 Hillside Creek Dr, Humble

Purchase Price:$300,000

Cash Outlay:$81,000

Cashflow:$165/mo

Cap Rate:5.18%

IRR:12.61%

Short Term Rental

Austin Turnkey AirBnB Deal $350k

2007 Oxford Blvd, Round Rock

Purchase Price:$350,000

Cash Outlay:$94,500

Cashflow:$830/mo

Cap Rate:8.68%

IRR:24.21%

Long Term Rental

DFW Quadplex for Cashflow and Appreciation $545k

9519 Westpark Dr, Benbrook

Purchase Price:$545,000

Cash Outlay:$147,150

Cashflow:$383/mo

Cap Rate:6.68%

IRR:14.80%

Long Term Rental

Arlington Pair of Duplexes $700k

2029 Oakwood Ct, Arlington

Purchase Price:$700,000

Cash Outlay:$189,000

Cashflow:$477/mo

Cap Rate:6.65%

IRR:14.67%

Long Term Rental

DFW Cashflowing New Construction Duplex $820k

5204 & 5206 Slate St, Fort Worth

Purchase Price:$820,000

Cash Outlay:$221,400

Cashflow:$494/mo

Cap Rate:6.56%

IRR:14.24%