AVAILABLE

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%

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

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

7444 Monterrey Dr. Fort Worth, TX 76112

 Purchase Price $172,000

3 Bed/2 Bath, 1,947 sq ft.

Estimated Monthly Rent  $1,550
Amount Financed after 20% Down  $137,600
Property Tax  $283
Interest Rate  4.7%
Insurance  $100
Loan Term  30
Property Management  $155
Total Payment  $713
Cash Flow  $1,012
Net Monthly Cash Flow  $299
Rent/Value Ratio .9
Cash on Cash Return  10%

AVAILABLE

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%

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

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

6012 Wormar Ave
Fort Worth, TX 76133

Purchase Price $192,000

3 Bed/2 Bath, 1,950 sq ft

Est. Rent $1,595
Amount Financed after 20% Down $153,600
Property Tax $326
Interest Rate 4.5%
Insurance $110
Loan Term 30
Property Management $159
Total Payment $778
Cash Flow $1,000
Net Monthly Cash Flow $222
Rent/Value Ratio .83
Cash on Cash Return 7.00%

UNDER CONTRACT 

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%

UNDER CONTRACT 

2823 Willow Park St. Richland Hills, TX 76118

 Purchase Price $149,000

3 Bed/2 Bath, 1,300 sq ft.

Estimated Monthly Rent  $1,400
Amount Financed after 20% Down  $119,200
Property Tax  $225
Interest Rate  4.5%
Insurance  $110
Loan Term  30
Property Management  $140
Total Payment  $603
Cash Flow  $925
Net Monthly Cash Flow  $322
Rent/Value Ratio .94
Cash on Cash Return  13%

UNDER CONTRACT 

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%

UNDER CONTRACT 

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%

UNDER CONTRACT 

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%

UNDER CONTRACT 

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%

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 

2705 Warren Ln. Fort Worth, TX 76112

Purchase Price $155,000

4 Bed/2 Bath, 1,551 sq ft

Est. Rent $1,425
Amount Financed after 20% Down $124,000
Property Tax $258
Interest Rate 4.7%
Insurance $100
Loan Term 30
Property Management $142
Total Payment $643
Cash Flow $925
Net Monthly Cash Flow $299
Rent/Value Ratio .92
Cash on Cash Return 11%

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

8416 Autumn Creek Trl. Fort Worth, TX 76134

 Purchase Price $140,000

3 Bed/2 Bath, 1,282 sq ft.

Estimated Monthly Rent  $1,350
Amount Financed after 20% Down  $112,000
Property Tax  $280
Interest Rate  4.5%
Insurance  $100
Loan Term  30
Property Management  $135
Total Payment  $567
Cash Flow  $835
Net Monthly Cash Flow  $268
Rent/Value Ratio .96
Cash on Cash Return  11%

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

3717 Glenda St., Haltom City, TX 76117

 Purchase Price $157,000

4 Bed/3 Bath, 1,988 sq ft.

Estimated Monthly Rent  $1,500
Amount Financed after 20% Down  $125,600
Property Tax  $238
Interest Rate  4.5%
Insurance  $110
Loan Term  30
Property Management  $150
Total Payment  $655
Cash Flow  $1,002
Net Monthly Cash Flow  $347
Rent/Value Ratio .95
Cash on Cash Return  13%

SOLD

3300 Winderemere Dr, Arlington, TX 76014

 Purchase Price $149,500

3 Bed/2 Bath, 1,205 sq ft.

Estimated Monthly Rent  $1,450
Amount Financed after 20% Down  $119,600
Property Tax  $249
Interest Rate  4.5%
Insurance  $100
Loan Term  30
Property Management  $145
Total Payment  $606
Cash Flow  $956
Net Monthly Cash Flow  $350
Rent/Value Ratio .97
Cash on Cash Return  14%

SOLD

1708 Trent Dr.
Arlington, TX 76010

 Purchase Price $120,000

3 Bed/1.5 Bath, 1,047 sq ft.

Estimated Monthly Rent  $1,200
Amount Financed after 20% Down  $96,000
Property Tax  $229
Interest Rate  4.5%
Insurance  $120
Loan Term  30
Property Management  $100
Total Payment  $486
Cash Flow  $751
Net Monthly Cash Flow  $265
Rent/Value Ratio 1.0
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

6712 Franwood Terrace Fort Worth, TX 76112

 Purchase Price $164,000

3 Bed/2 Bath, 1,887 sq ft.

Estimated Monthly Rent  $1,500
Amount Financed after 20% Down  $131,200
Property Tax  $243
Interest Rate  4.5%
Insurance  $100
Loan Term  30
Property Management  $150
Total Payment  $664
Cash Flow  $1,007
Net Monthly Cash Flow  $343
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%