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

Join our Daily Deal List - Single property

< 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

Mid Term Rental

New Construction Quadplex Near I-35 in Windcrest

7103 Georgeann Dr, San Antonio

Purchase Price:$859,900

Cash Outlay:$272,173

Cashflow:$1,562/mo

Cap Rate:7.66%

IRR:21.87%

Mid Term Rental

Tobin Hill 8-Unit Complex Next to San Antonio College and The Pearl

1625 McCullough Ave, San Antonio

Purchase Price:$950,000

Cash Outlay:$364,000

Cashflow:$1,798/mo

Cap Rate:8.06%

IRR:19.01%

Short Term Rental

Upgraded Northwood Pool Home with $10k Seller Credit

430 Woodcrest Dr, San Antonio

Purchase Price:$490,000

Cash Outlay:$142,300

Cashflow:$1,977/mo

Cap Rate:10.41%

IRR:26.98%

Short Term Rental

Updated 4 Bed STR with a Pool Near Downtown, Airport, and Military Bases

541 Fenwick Dr, Windcrest

Purchase Price:$375,000

Cash Outlay:$111,250

Cashflow:$1,250/mo

Cap Rate:10.13%

IRR:24.23%

Short Term Rental

Turnkey Pool Home Active on Airbnb with Excellent Yield Comes Fully Furnished

8222 Colgate St, Houston

Purchase Price:$499,000

Cash Outlay:$134,730

Cashflow:$1,868/mo

Cap Rate:10.88%

IRR:27.70%

Mid Term Rental

New Construction Fourplex by Medical District and UofH

6423 New York St, Houston

Purchase Price:$900,000

Cash Outlay:$273,000

Cashflow:$ 1,345/mo

Cap Rate:7.97%

IRR:21.49%