#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

Keep Reading

No posts found