#1 - Fort Worth Duplex | $305k

Assumptions: 5% down - 2% cc - 30yr term. Numbers shown are estimated projections only.
Cash to Close | $22,000 |
Monthly Payment - PITI + PMI | $2,500 |
Income - occupying | $1,550 |
Income - moved | $3,100 |
YR 5 Equity Position | $85,000 |
Simple duplex in a proven rental corridor south of downtown Fort Worth, near the Near Southside Medical District, TCU, and I-20.
Both units are vacant and rent-ready. Minor cosmetic upgrades could increase rents, but the property should still clear $1,500+/month as-is with big-ticket items in order. Possible FHA or Conventional Rehab Loan opportunity to cover DIY updating costs.

Assumptions: 5% down - 2% cc - 30yr term. Numbers shown are estimated projections only.
Cash to Close | $50,000 |
Monthly Payment (PITI + PMI) | $5,200 |
Income - occupying + RM | $3,700 |
Income - moved | $4,700 |
YR 5 Equity Position | $150,000 |
Luxury duplex with a higher entry point, but minimal capex risk.
Large, newer construction units support long-term stability and strong tenant retention under both full-unit and roommate leasing strategies.

Assumptions: 5% down - 2% cc - 30yr term. Numbers shown are estimated projections only.
Cash to Close | $16,000 |
Monthly Payment (PITI + PMI) | $2,250 |
Income - occupying | $0 |
Income - moved | $2,200 |
YR 5 Equity Position | $87,000 |
Motivated seller. Turnkey 2020 build 1600sqft 3/2/2 listed ~20k+ below market value in the path of eastward metro expansion. Low downside, low maintenance, steady growth. Rock solid option for a short term primary / long term hold.

Assumptions: 5% down - 2% cc - 30yr term. Numbers shown are estimated projections only.
Cash to Close | $16,000 |
Monthly Payment (PITI + PMI) | $1,860 |
Income - occupying | $0 |
Income - moved | $2,100 |
YR 5 Equity Position | $84,000 |
Motivated seller on a 2025 build in Granbury. Strong, established tenant demand.
In-place rent at $2,000/month expires in March. Nearby comps at $2,100+, giving you confidence in $2,100+ long-term rental performance whenever you decide it’s time to move.
Until Tomorrow,
John
