AVAILABLE

712 Bridle Ave. Fort Worth, TX 76108

Purchase Price $139,000

3 Bed/2 Bath, 1,103 sq ft

Est. Rent $1,350
Amount Financed after 20% Down $111,200
Property Tax $233
Interest Rate 4.8%
Insurance $100
Loan Term 30
Property Management $135
Total Payment $583
Cash Flow $882
Net Monthly Cash Flow $299
Rent/Value Ratio .97
Cash on Cash Return 13%

AVAILABLE

816 Panay Way Dr. Fort Worth, TX 76108

Purchase Price $156,000

3 Bed/2 Bath, 1,327 sq ft

Est. Rent $1,450
Amount Financed after 20% Down $124,800
Property Tax $279
Interest Rate 4.5%
Insurance $100
Loan Term 30
Property Management $145
Total Payment $632
Cash Flow $926
Net Monthly Cash Flow $294
Rent/Value Ratio .96
Cash on Cash Return 11%

AVAILABLE

824 Kelley Dr. Everman, TX 76140

 Purchase Price $145,000

3 Bed/2 Bath, 1,489 sq ft.

Estimated Monthly Rent  $1,375
Amount Financed after 20% Down  $116,000
Property Tax  $240
Interest Rate  4.7%
Insurance  $100
Loan Term  30
Property Management  $137
Total Payment  $601
Cash Flow  $898
Net Monthly Cash Flow  $297
Rent/Value Ratio .95
Cash on Cash Return  12%

AVAILABLE

708 W Redbud Dr. Hurst, TX 76053

 Purchase Price $140,000

3 Bed/1 Bath, 952 sq ft.

Estimated Monthly Rent  $1,350
Amount Financed after 20% Down  $112,000
Property Tax  $233
Interest Rate  4.5%
Insurance  $100
Loan Term  30
Property Management  $135
Total Payment  $567
Cash Flow  $882
Net Monthly Cash Flow  $315
Rent/Value Ratio .96
Cash on Cash Return  13%

AVAILABLE

5800 Webster St. Fort Worth, TX 76117

 Purchase Price $146,500

3 Bed/2 Bath, 1,436 sq ft.

Estimated Monthly Rent  $1,400
Amount Financed after 20% Down  $117,200
Property Tax  $235
Interest Rate  4.7%
Insurance  $100
Loan Term  30
Property Management  $140
Total Payment  $594
Cash Flow  $925
Net Monthly Cash Flow  $331
Rent/Value Ratio .95
Cash on Cash Return  13%

AVAILABLE

6917 Richlynn Terrace, Richland Hills, TX 76118

Purchase Price $170,000

3 Bed/2 Bath, 1,464 sq ft

Est. Rent $1,500
Amount Financed after 20% Down $136,000
Property Tax $275
Interest Rate 4.5%
Insurance $100
Loan Term 30
Property Management $150
Total Payment $689
Cash Flow $975
Net Monthly Cash Flow $286
Rent/Value Ratio .88
Cash on Cash Return 10%

AVAILABLE

3821 Wedgway Dr
Fort Worth, TX 76133

Purchase Price $195,000

3 Bed/2 Bath, 2,030 sq ft

Est. Rent $1,595
Amount Financed after 20% Down $156,000
Property Tax $331
Interest Rate 4.5%
Insurance $110
Loan Term 30
Property Management $159
Total Payment $790
Cash Flow $995
Net Monthly Cash Flow $205
Rent/Value Ratio .82
Cash on Cash Return 6.00%

AVAILABLE

4617 Lois St. Fort Worth, TX 76119

 Purchase Price $100,000

3 Bed/1 Bath, 1,000 sq ft.

Estimated Monthly Rent  $1,025
Amount Financed after 20% Down  $80,000
Property Tax  $168
Interest Rate  4.5%
Insurance  $100
Loan Term  30
Property Management  $102
Total Payment  $405
Cash Flow  $655
Net Monthly Cash Flow  $250
Rent/Value Ratio 1.02
Cash on Cash Return  15%

AVAILABLE

6604 Madison Ave Fort Worth, TX 76134

 Purchase Price $166,500

4 Bed/2 Bath, 1,700 sq ft.

Estimated Monthly Rent  $1,525
Amount Financed after 20% Down  $124,850
Property Tax  $372
Interest Rate  4.8%
Insurance  $100
Loan Term  30
Property Management  $152
Total Payment  $655
Cash Flow  $901
Net Monthly Cash Flow  $246
Rent/Value Ratio .91
Cash on Cash Return  8%

AVAILABLE

6601 Rockdale Rd. Fort Worth, TX 76134

Purchase Price $166,500

4 Bed/2 Bath, 1,736 sq ft

Est. Rent $1,525
Amount Financed after 20% Down $124,850
Property Tax $372
Interest Rate 4.8%
Insurance $100
Loan Term 30
Property Management $152
Total Payment $655
Cash Flow $901
Net Monthly Cash Flow $246
Rent/Value Ratio .91
Cash on Cash Return 8%

UNDER CONTRACT 

1115 Cherrytree Dr. Arlington, TX 76001

 Purchase Price $175,000

3 Bed/2 Bath, 1,450 sq ft.

Estimated Monthly Rent  $1,550
Amount Financed after 20% Down  $140,000
Property Tax  $320
Interest Rate  4.5%
Insurance  $100
Loan Term  30
Property Management  $155
Total Payment  $709
Cash Flow  $975
Net Monthly Cash Flow  $266
Rent/Value Ratio .89
Cash on Cash Return  9%

UNDER CONTRACT 

5317 Stanley Keller Rd. Haltom City, TX 76117

 Purchase Price $125,000

3 Bed/1 Bath, 960 sq ft.

Estimated Monthly Rent  $1,200
Amount Financed after 20% Down  $100,000
Property Tax  $233
Interest Rate  4.5%
Insurance  $100
Loan Term  30
Property Management  $120
Total Payment  $507
Cash Flow  $747
Net Monthly Cash Flow  $240
Rent/Value Ratio .96
Cash on Cash Return  11%

UNDER CONTRACT 

4816 Nadine Dr. Fort Worth, TX 76117

 Purchase Price $129,000

3 Bed/1 Bath, 1,200 sq ft.

Estimated Monthly Rent  $1,250
Amount Financed after 20% Down  $103,200
Property Tax  $187
Interest Rate  4.5%
Insurance  $100
Loan Term  30
Property Management  $125
Total Payment  $522
Cash Flow  $838
Net Monthly Cash Flow  $316
Rent/Value Ratio .97
Cash on Cash Return  14%

UNDER CONTRACT 

8008 Laura St. North Richland Hills, TX 76180

Purchase Price $136,000

3 Bed/1 Bath, 1,248 sq ft

Est. Rent $1,300
Amount Financed after 20% Down $108,800
Property Tax $261
Interest Rate 4.5%
Insurance $100
Loan Term 30
Property Management $130
Total Payment $551
Cash Flow $809
Net Monthly Cash Flow $258
Rent/Value Ratio .95
Cash on Cash Return 11%

UNDER CONTRACT 

835 Village Point Ln. Fort Worth, TX 76108

 Purchase Price $135,000

3 Bed/2 Bath, 1,111 sq ft.

Estimated Monthly Rent  $1,350
Amount Financed after 20% Down  $108,000
Property Tax  $275
Interest Rate  4.5%
Insurance  $100
Loan Term  30
Property Management  $135
Total Payment  $547
Cash Flow  $840
Net Monthly Cash Flow  $293
Rent/Value Ratio 1.0
Cash on Cash Return  13%

Stay Tuned ~
More to come!

Our turnkey investment properties are typically under contract to sell to our investors before we have even begun rehab construction. If you are interested, call us today at 817-727-4215, and we can get you on the inside track to catch one of these great investments!

Call Me!

SOLD TURNKEY PROPERTIES

SOLD

4713 Darla Dr. Fort Worth, TX 76132

Purchase Price $155,000

3 Bed/2 Bath, 1,177 sq ft

Est. Rent $1,400
Amount Financed after 20% Down $124,000
Property Tax $223
Interest Rate 4.5%
Insurance $100
Loan Term 30
Property Management $140
Total Payment $628
Cash Flow $937
Net Monthly Cash Flow $309
Rent/Value Ratio .9
Cash on Cash Return 12%

SOLD

8812 Viridian Lane
Fort Worth, TX 76123

 Purchase Price $235,000

4 Bed/2.5 Bath, 2,935 sq ft.

Estimated Monthly Rent  $1,950
Amount Financed after 20% Down  $188,000
Property Tax  $470
Interest Rate  4.5%
Insurance  $125
Loan Term  30
Property Management  $195
Total Payment  $791
Cash Flow  $1,160
Net Monthly Cash Flow  $369
Rent/Value Ratio .83
Cash on Cash Return  12%

SOLD

452 Berkshire Dr. Burleson, TX 76028

Purchase Price $165,000

3 Bed/2 Bath, 1,660 sq ft

Est. Rent $1,525
Amount Financed after 20% Down $132,000
Property Tax $265
Interest Rate 4.5%
Insurance $100
Loan Term 30
Property Management $153
Total Payment $668
Cash Flow $1,007
Net Monthly Cash Flow $339
Rent/Value Ratio .92
Cash on Cash Return 12%

SOLD

6208 Woodbine Dr. Fort Worth, TX 76112

Purchase Price $135,000

3 Bed/1.1 Bath, 1,234 sq ft

Est. Rent $1,300
Amount Financed after 20% Down $108,000
Property Tax $176
Interest Rate 4.5%
Insurance $100
Loan Term 30
Property Management $130
Total Payment $547
Cash Flow $894
Net Monthly Cash Flow $347
Rent/Value Ratio .96
Cash on Cash Return 15.00%

SOLD

8817 Kate St. White Settlement, TX 76108

Purchase Price $145,000

3 Bed/2 Bath, 1,384 sq ft

Est. Rent $1,400
Amount Financed after 20% Down $116,000
Property Tax $241
Interest Rate 4.5%
Insurance $100
Loan Term 30
Property Management $140
Total Payment $601
Cash Flow $919
Net Monthly Cash Flow $318
Rent/Value Ratio .96
Cash on Cash Return 13%

SOLD

1914 Shorecrest Cir.
Arlington, TX 76010

Purchase Price $125,000

3 Bed/1 Bath, 1,024 sq ft

Est. Rent $1,250
Amount Financed after 20% Down $100,000
Property Tax $183
Interest Rate 4.50%
Insurance $115
Loan Term 30
Property Management $125
Total Payment $507
Cash Flow $827
Net Monthly Cash Flow $320
Rent/Value Ratio 1.0
Cash on Cash Return 15.00%

SOLD

760 Ponderosa Dr. Hurst, TX 76053

 Purchase Price $170,000

3 Bed/2 Bath, 1,424 sq ft.

Estimated Monthly Rent  $1,500
Amount Financed after 20% Down  $136,000
Property Tax  $235
Interest Rate  4.5%
Insurance  $100
Loan Term  30
Property Management  $150
Total Payment  $689
Cash Flow  $1,015
Net Monthly Cash Flow  $326
Rent/Value Ratio .88
Cash on Cash Return  12%

SOLD

4120 Brambleton Place
Forest Hill, TX 76119

Purchase Price $114,500

3 Bed/2 Bath, 1,137 sq ft

Est. Rent $1,100
Amount Financed after 20% Down $91,600
Property Tax $150
Interest Rate 4.50%
Insurance $109
Loan Term 30
Property Management $110
Total Payment $464
Cash Flow $731
Net Monthly Cash Flow $267
Rent/Value Ratio .96
Cash on Cash Return 14.00%