🚫 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

Mid Term Rental

2021 Quadplex Near Methodist Hospital Off I-35

6427 Luglio Ln, San Antonio

Purchase Price:$950,000

Cash Outlay:$296,500

Cashflow:$1,830/mo

Cap Rate:7.81%

IRR:22.60%

Short Term Rental

Quadplex in a Prime Location with a Low Purchase Price

8607 Putnam Dr, Austin

Purchase Price:$699,000

Cash Outlay:$228,730

Cashflow:$3,800/mo

Cap Rate:11.76%

IRR:38.19%

Mid Term Rental

Value-Add Off Market MTR in Georgetown

409 Debora Dr, Georgetown

Purchase Price:$375,000

Cash Outlay:$131,250

Cashflow:$51/mo

Cap Rate:5.73%

IRR:17.35%

Long Term Rental

Northside 1% Rule Fourplex in Houston

2131 Cromwell St, Houston

Purchase Price:$349,000

Cash Outlay:$111,600

Cashflow:$674/mo

Cap Rate:8.32%

IRR:22.53%

Long Term Rental

Pair of Off-Market 1% Rule Quadplexes

13713 Duncum St, Houston

Purchase Price:$580,000

Cash Outlay:$147,900

Cashflow:$604/mo

Cap Rate:7.35%

IRR:22.56%

Mid Term Rental

2006 Built Duplex Close to Medical District and Univ of Houston

4629 Phlox St, Houston

Purchase Price:$410,000

Cash Outlay:$140,700

Cashflow:$1,053/mo

Cap Rate:8.44%

IRR:23.32%