AVAILABLE

1524 California Pkwy N Fort Worth, TX 76115

Purchase Price $122,500

3 Bed/1 Bath, 984 sq ft

Est. Rent $1,225
Amount Financed after 20% Down $98,000
Property Tax $204
Interest Rate 5%
Insurance $100
Loan Term 30
Property Management $123
Total Payment $526
Cash Flow $798
Net Monthly Cash Flow $272
Rent/Value Ratio 1.0
Cash on Cash Return 13%

AVAILABLE

2778 Eddie Pl. Fort Worth, TX 76140

Purchase Price $189,000

3 Bed/2 Bath, 1,688 sq ft

Est. Rent $1,525
Amount Financed after 20% Down $151,200
Property Tax $290
Interest Rate 5%
Insurance $100
Loan Term 30
Property Management $152
Total Payment $812
Cash Flow $983
Net Monthly Cash Flow $171
Rent/Value Ratio 0.88
Cash on Cash Return 6%

AVAILABLE

6105 Seese Dr. Arlington, TX 76018

Purchase Price $188,000

3 Bed/2 Bath, 1,575 sq ft

Est. Rent $1,575
Amount Financed after 20% Down $150,400
Property Tax $355
Interest Rate 5%
Insurance $100
Loan Term 30
Property Management $157
Total Payment $807
Cash Flow $963
Net Monthly Cash Flow $156
Rent/Value Ratio 0.84
Cash on Cash Return 5%

AVAILABLE

4927 Miller Ave. Fort Worth, TX 76119

Purchase Price $305,000

8 Bed/6 Bath, 3,120 sq ft

Est. Rent $3,380
Amount Financed after 25% Down $228,750
Property Tax $550
Interest Rate 5.25%
Insurance $192
Loan Term 30
Property Management $532
Total Payment $1,264
Cash Flow $2,106
Net Monthly Cash Flow $842
Rent/Value Ratio 1.11
Cash on Cash Return 13%

UNDER CONTRACT

5005 Coronet Ct Arlington, TX 76017

Purchase Price $160,000

4 Bed/2 Bath, 1,500* sq ft

Est. Rent $1,500
Amount Financed after 20% Down $128,000
Property Tax $280
Interest Rate 5%
Insurance $100
Loan Term 30
Property Management $150
Total Payment $687
Cash Flow $970
Net Monthly Cash Flow $283
Rent/Value Ratio .94
Cash on Cash Return 10%

UNDER CONTRACT

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%

UNDER CONTRACT

1900 Yosemite Dr. Fort Worth, TX 76112

Purchase Price $155,000

3 Bed/2 Bath, 1,673 sq ft

Est. Rent $1,450
Amount Financed after 20% Down $124,000
Property Tax $258
Interest Rate 5%
Insurance $100
Loan Term 30
Property Management $145
Total Payment $665
Cash Flow $947
Net Monthly Cash Flow $282
Rent/Value Ratio .93
Cash on Cash Return 11%

UNDER CONTRACT

2805 NW 17th St Fort Worth, TX 76106

Purchase Price $170,000

3 Bed/2 Bath, 1,400 sq ft

Est. Rent $1,475
Amount Financed after 20% Down $136,000
Property Tax $280
Interest Rate 5%
Insurance $100
Loan Term 30
Property Management $148
Total Payment $730
Cash Flow $947
Net Monthly Cash Flow $217
Rent/Value Ratio 0.88
Cash on Cash Return 8%

UNDER CONTRACT

4936 Flamingo Dr. Fort Worth, TX 76119

Purchase Price $315,000

8 Bed/6 Bath, 3,120 sq ft

Est. Rent $3,320
Amount Financed after 20% Down $236,250
Property Tax $550
Interest Rate 5%
Insurance $100
Loan Term 30
Property Management $532
Total Payment $1,268
Cash Flow $2,088
Net Monthly Cash Flow $820
Rent/Value Ratio 1.05
Cash on Cash Return 12%

UNDER CONTRACT 

8225 Richard St. Fort Worth, TX 76108

Purchase Price $170,000

3 Bed/2 Bath, 1,362 sq ft

Est. Rent $1,475
Amount Financed after 20% Down $136,000
Property Tax $280
Interest Rate 5%
Insurance $100
Loan Term 30
Property Management $148
Total Payment $730
Cash Flow $947
Net Monthly Cash Flow $217
Rent/Value Ratio 0.88
Cash on Cash Return 8%

UNDER CONTRACT 

2801 NW 17th Fort Worth, TX 76106

Purchase Price $170,000

3 Bed/2 Bath, 1,400 sq ft

Est. Rent $1,475
Amount Financed after 20% Down $136,000
Property Tax $280
Interest Rate 5%
Insurance $100
Loan Term 30
Property Management $148
Total Payment $730
Cash Flow $947
Net Monthly Cash Flow $217
Rent/Value Ratio 0.88
Cash on Cash Return 8%

UNDER CONTRACT 

4926 Flamingo Dr. Fort Worth, TX 76119

Purchase Price $315,000

8 Bed/6 Bath, 3,120 sq ft

Est. Rent $3,320
Amount Financed after 20% Down $236,250
Property Tax $550
Interest Rate 5%
Insurance $100
Loan Term 30
Property Management $532
Total Payment $1,268
Cash Flow $2,088
Net Monthly Cash Flow $820
Rent/Value Ratio 1.05
Cash on Cash Return 12%

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

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%

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

224 Alpine Ct Irving, TX 75060

Purchase Price $385,000

8 Bed/4 Bath, 3,320 sq ft

Est. Rent $3,700
Amount Financed after 20% Down $308,000
Property Tax $500
Interest Rate 4.7%
Insurance $100
Loan Term 30
Property Management $370
Total Payment $1,597
Cash Flow $2,680
Net Monthly Cash Flow $1,083
Rent/Value Ratio .96
Cash on Cash Return 17%

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

1004 & 1006 Banks St. Fort Worth TX 76114

Purchase Price $210,000

6 Bed/4 Bath, 2,627 sq ft

Est. Rent $1,900
Amount Financed after 20% Down $157,500
Property Tax $380
Interest Rate 5%
Insurance $100
Loan Term 30
Property Management $190
Total Payment $845
Cash Flow $1,230
Net Monthly Cash Flow $385
Rent/Value Ratio .88
Cash on Cash Return 9%

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

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%

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%