Overview
- Updated On:
- November 16, 2021
Property Description
Read First
- The information listed below is based on public info + info provided by the seller’s agent
- Simply Do It’s team has not been to the site/s yet.
- As always w/ such package – info provider or info obtained online is not 100% accurate
- Located 45 mins NW to downtown Dallas and approx. 35 mins. N. to downtown Ft. Worth – excellent location within the metro.
- Pricing is per building/property.
- OUR GOAL IS TO GROUP MULTIPLE INVESTORS AND BUY ALL 12 DUPLEXES AND OFFER A MORE AGGRESSIVE OFFER (AIMING TO LOWER $300K LESS THAN ASKING)
- The analysis is done based on ASKING’s price.
About this opportunity
- 3 BUILDINGS BUILT IN 2018, 1 BUILDING BUILT IN 1986.
- LOCATED 2 BLOCKS FROM UNT CAMPUS
- 9 UNITS CONSISTING OF:
- TWO 5 BED 4 BATH UNITS
- TWO 4 BED 3 BATH UNITS
- TWO 2 BED 1.5 BATH UNITS
- THREE 2 BED 1 BATH UNITS
- GARAGE AND CARPORT SPACES AVAILABLE
- LIST PRICE $2,500,000 for the entire package
- Big university/college town
- Location is very walkable to local city amenities (hard to find such locations in DFW)
- In the analysis we use the HOA filed for utilities expenses (there is no HOA)
The following questions were sent to the seller – we are still waiting on answers:
- Do you have seller disclosures?
- Do you have a list of known repairs, known issues, major issues?
- Do you have a list of improvements made and when?
- Any known issues w/ any of the tenants?
- Is it owner-managed or professionally managed?
- Are there signed leases for each occupied unit?
- Are there security deposits for each occupied unit?
Buying Preference
- Priority will be given to a buyer/s who will buy multiple duplexes.
Next Steps
- Active Simply Do It’s investors – text/email for more info such as an address, full analysis, and questions.
- Non-active investors – email/call.text with questions about this opportunity and to find out what you need to do to join the Simply Do It program and benefit from this and many other opportunities.
Pricing
| Build. | Unit | Beds | Baths | Sq. Ft | Rent / mo | Market Rent | Exp. | Security Dep. | Year | Asking | Ask/ door | Suggested Offer | Offer/ door |
| 04 | A | 2 | 1.5 | 1,186 | $1,325 | $1,500 | 8/31/21 | $1,325 | |||||
| 04 | B | 2 | 1.5 | 1,186 | $1,295 | $1,500 | 8/31/21 | $500 | |||||
| 2 | 4 | 3 | 2,372 | $2,620 | $3,000 | $1,825 | 1986 | $490,164 | $245,082 | $420,000 | $140,000 | ||
| 08 | B | 4 | 3 | 1,920 | $2,100 | $2,300 | 11/30/21 | $2,350 | |||||
| 08 | A | 2 | 1 | 742 | $1,450 | $1,450 | 4/30/22 | $2,175 | |||||
| 2 | 6 | 4 | 2,662 | $3,550 | $3,750 | $4,525 | 2018 | $550,091 | $275,045 | $520,000 | $130,000 | ||
| 10 | 100 | 5 | 4 | 1,830 | $2,695 | $2,700 | 8/31/22 | $2,595 | |||||
| 10 | 102 | 2 | 1 | 742 | $1,550 | $1,450 | 7/31/22 | $1,550 | |||||
| 10 | 104 | 5 | 4 | 1,830 | $2,345 | $2,700 | 12/31/22 | $2,845 | |||||
| 3 | 12 | 9 | 4,402 | $6,590 | $6,850 | $6,990 | 2018 | $909,654 | $303,218 | $890,000 | $98,889 | ||
| 14 | 100 | 4 | 3 | 1,920 | $2,695 | $2,300 | 5/31/22 | $2,495 | |||||
| 14 | 100 | 2 | 1 | 742 | $1,475 | $1,450 | 8/31/22 | $1,495 | |||||
| 2 | 6 | 4 | 2,662 | $4,170 | $3,750 | $3,990 | 2018 | $550,091 | $275,045 | $530,000 | $132,500 |
* Pricing is calculated based on sq ft
Analysis for Building #1 – 4/3
| Purchase Assumptions | My Offer | Per Door |
| Asking | $490,164 | $245,082 |
| Suggested offer (options) | $420,000 | $210,000 |
| Market Value (after improvements) | $490,164 | $245,082 |
| Improvements (lower) | $6,500 | |
| Improvements (upper) | $8,500 | |
| Closing Costs | $2,000 | |
| Mortgage Costs | $2,000 |
| Financing Assumptions | |
| Down Payment (%) | 25% |
| Down Payment Amount | $105,000 |
| Financed Amount | $315,000 |
| Interest Rate | 3.40% |
| Mortgage Term (Years) | 30 |
| Monthly Mortgage Payment | $1,397 |
| Cash Outlay (Total Out of Pocket) | $116,500 |
| Monthly | Yearly | ||
| Rent (upper) | $2,810 | $3,000 | $36,000 |
| Rent (lower) | $2,620 | $31,440 | |
| Property Tax Rate (Approx.) | 2.00% | ||
| Property Taxes | $390 | $4,680 | |
| Insurance | $135 | $1,623 | |
| Repairs | $140 | $1,680 | |
| Variable-Cost PM | 8.0% | ||
| Property Management Fee | $200 | $2,400 | |
| Leasing Fee | 80% | $93.7 | $1,124 |
| HOA | $50 | $600 | |
| Vacancy Rate | 4.0% | ||
| Total Fixed Expenses | $1,113 | $13,360 | |
| Total Expenses (Fixed + Mortgage) | $2,510 | $30,123 | |
| Financial Analysis / Deal Attractiveness | ||
| Years: | 5 | 10 |
| Cap Rate | 3.8% | 4.7% |
| Net Cash Flow | $22,137 | $55,303 |
| Equity Increase | $139,138 | $307,378 |
| Total Gain | $161,275 | $362,681 |
| Average Cash Flow/Year | $4,427 | $5,530 |
| Average Cash Flow/Month | $369 | $461 |
| Average Gain/Year | $32,255 | $36,268 |
| Average ROI | 138.4% | 311.3% |
| Annual ROI | 27.7% | 31.1% |
| Projected Property Value | $596,359 | $725,562 |
Analysis for Building #2 – 6/4
| Purchase Assumptions | My Offer | Per Door |
| Asking | $550,091 | $275,046 |
| Suggested offer (options) | $520,000 | $260,000 |
| Market Value (after improvements) | $550,091 | $275,046 |
| Improvements (lower) | $2,500 | |
| Improvements (upper) | $4,500 | $3,500 |
| Closing Costs | $3,500 | |
| Mortgage Costs | $3,500 |
| Financing Assumptions | |
| Down Payment (%) | 25% |
| Down Payment Amount | $130,000 |
| Financed Amount | $390,000 |
| Interest Rate | 3.40% |
| Mortgage Term (Years) | 30 |
| Monthly Mortgage Payment | $1,730 |
| Cash Outlay (Total Out of Pocket) | $140,500 |
| Monthly | Yearly | ||
| Rent (upper) | $3,650 | $3,750 | $45,000 |
| Rent (lower) | $3,550 | $42,600 | |
| Property Tax Rate (Approx.) | 2.00% | ||
| Property Taxes | $660 | $7,920 | |
| Insurance | $150 | $1,800 | |
| Repairs | $165 | $1,980 | |
| Variable-Cost PM | 8.0% | ||
| Property Management Fee | $200 | $2,400 | |
| Leasing Fee | 80% | $121.7 | $1,460 |
| HOA | $50 | $600 | |
| Vacancy Rate | 4.0% | ||
| Total Fixed Expenses | $1,485 | $17,816 | |
| Total Expenses (Fixed + Mortgage) | $3,214 | $38,571 | |
| Financial Analysis / Deal Attractiveness | ||
| Years: | 5 | 10 |
| Cap Rate | 4.5% | 5.5% |
| Net Cash Flow | $31,447 | $76,968 |
| Equity Increase | $159,965 | $353,296 |
| Total Gain | $191,412 | $430,264 |
| Average Cash Flow/Year | $6,289 | $7,697 |
| Average Cash Flow/Month | $524 | $641 |
| Average Gain/Year | $38,282 | $43,026 |
| Average ROI | 136.2% | 306.2% |
| Annual ROI | 27.2% | 30.6% |
| Projected Property Value | $669,270 | $814,269 |
Analysis for Building #3 – 12/9
| Purchase Assumptions | My Offer | Multi |
| Asking | $909,654 | $303,218 |
| Suggested offer (options) | $890,000 | $296,667 |
| Market Value (after improvements) | $909,654 | $303,218 |
| Improvements (lower) | $6,500 | |
| Improvements (upper) | $8,500 | $7,500 |
| Closing Costs | $2,000 | |
| Mortgage Costs | $2,000 |
| Financing Assumptions | |
| Down Payment (%) | 25% |
| Down Payment Amount | $222,500 |
| Financed Amount | $667,500 |
| Interest Rate | 3.40% |
| Mortgage Term (Years) | 30 |
| Monthly Mortgage Payment | $2,960 |
| Cash Outlay (Total Out of Pocket) | $234,000 |
| Monthly | Yearly | ||
| Rent (upper) | $6,725 | $6,850 | $82,200 |
| Rent (lower) | $6,600 | $79,200 | |
| Property Tax Rate (Approx.) | 2.00% | ||
| Property Taxes | $1,115 | $13,380 | |
| Insurance | $180 | $2,160 | |
| Repairs | $120 | $1,440 | |
| Variable-Cost PM | 8.0% | ||
| Property Management Fee | $300 | $3,600 | |
| Leasing Fee | 80% | $224.2 | $2,690 |
| HOA | $75 | $900 | |
| Vacancy Rate | 4.0% | ||
| Total Fixed Expenses | $2,271 | $27,254 | |
| Total Expenses (Fixed + Mortgage) | $5,231 | $62,777 | |
| Financial Analysis / Deal Attractiveness | ||
| Years: | 5 | 10 |
| Cap Rate | 8.6% | 9.8% |
| Net Cash Flow | $100,521 | $229,990 |
| Equity Increase | $266,885 | $589,384 |
| Total Gain | $367,406 | $819,375 |
| Average Cash Flow/Year | $20,104 | $22,999 |
| Average Cash Flow/Month | $1,675 | $1,917 |
| Average Gain/Year | $73,481 | $81,937 |
| Average ROI | 157.0% | 350.2% |
| Annual ROI | 31.4% | 35.0% |
| Projected Property Value | $1,106,733 | $1,346,510 |
Analysis for Building #4 – 6/4
| Purchase Assumptions | My Offer | Multi |
| Asking | $550,091 | $275,046 |
| Suggested offer (options) | $530,000 | $265,000 |
| Market Value (after improvements) | $550,091 | $275,046 |
| Improvements (lower) | $6,500 | |
| Improvements (upper) | $8,500 | $7,500 |
| Closing Costs | $2,000 | |
| Mortgage Costs | $2,000 |
| Financing Assumptions | |
| Down Payment (%) | 25% |
| Down Payment Amount | $132,500 |
| Financed Amount | $397,500 |
| Interest Rate | 3.40% |
| Mortgage Term (Years) | 30 |
| Monthly Mortgage Payment | $1,763 |
| Cash Outlay (Total Out of Pocket) | $144,000 |
| Monthly | Yearly | ||
| Rent (upper) | $3,975 | $4,200 | $50,400 |
| Rent (lower) | $3,750 | $45,000 | |
| Property Tax Rate (Approx.) | 2.00% | ||
| Property Taxes | $700 | $8,400 | |
| Insurance | $150 | $1,800 | |
| Repairs | $100 | $1,200 | |
| Variable-Cost PM | 8.0% | ||
| Property Management Fee | $200 | $2,400 | |
| Leasing Fee | 80% | $132.5 | $1,590 |
| HOA | $90 | $1,080 | |
| Vacancy Rate | 4.0% | ||
| Total Fixed Expenses | $1,524 | $18,282 | |
| Total Expenses (Fixed + Mortgage) | $3,286 | $39,436 | |
| Financial Analysis / Deal Attractiveness | ||
| Years: | 5 | 10 |
| Cap Rate | 6.6% | 7.7% |
| Net Cash Flow | $47,322 | $110,578 |
| Equity Increase | $160,749 | $355,010 |
| Total Gain | $208,071 | $465,588 |
| Average Cash Flow/Year | $9,464 | $11,058 |
| Average Cash Flow/Month | $789 | $921 |
| Average Gain/Year | $41,614 | $46,559 |
| Average ROI | 144.5% | 323.3% |
| Annual ROI | 28.9% | 32.3% |
| Projected Property Value | $669,270 | $814,269 |
FAQ
- How much is the HOA?
- No HOA
- Can I buy with a mortgage?
- Yes, and we have preferred lenders for you to use if you wish.
- Do you have a local property manager we can use?
- Yes, we sure do.
- Can I buy cash?
- Yes, of course.
- Can I buy more than 1 property?
- Yes.
- Is there a way for me to buy all and get financing for all of them under 1 mortgage?
- Generally speaking yes, and we have a lender who may be able to do it.
Disclaimer
Information contained herein was obtained from sources deemed reliable, however, Simply Do It and/or the owner(s) of the property make no guarantees, warranties or representation as to the completeness or accuracy thereof. The presentation of the property is offered subject to errors, omissions, changes in price and/or terms, prior sale or lease or removal from the market for any reason without notice.
The analysis is provided “As Is”. All the information is believed to be accurate (except for the small effects of some simplifying assumptions), but is not guaranteed, and depends on the values entered for the property. This analysis is intended for the purpose of illustrative projections. The information provided is not intended to replace or substitute for any legal, accounting, investment, real estate, tax, or other professional advice, consultation, or service. Simply Do It and/or the owner(s) are not responsible nor liable for any damages arising from the use of the analysis info.
Address: Dallas-Fort Worth
Area: Dallas Fort Worth
State/County: TX
Zip: 76201
Country: United States
Open In Google Maps Property Id : 38929
72 / Very Walkable more details here Other Agents
Similar Listings
Mixed Use 8 Units 2021 Build Building in Kan...
2021 built Mixed use building with 5 residential units on the top and 3 commercial units o [more]
2021 built Mixed use building with 5 residential units on the top and 3 commercial units on the lower level. Centra [more]
New Construction Homes in N. Kansas City ...
$ 235,000
General This new construction opportunity! Multiple houses are available and the finishing [more]
General This new construction opportunity! Multiple houses are available and the finishing of them is planned betwe [more]
Off Market New Construction. 1 to 10 Doors. ...
Read First This is new construction – should be fully completed by now. Dani Beit-Or [more]
Read First This is new construction – should be fully completed by now. Dani Beit-Or was on-site Mon. 10/4/20 [more]
KC SuperPack: 12 Rented Duplexes Built 2005-...
12 renter occiped duplexes in metro Kansas City. Duplexes (i.e. w units/doors) are 2005 to [more]
12 renter occiped duplexes in metro Kansas City. Duplexes (i.e. w units/doors) are 2005 to 2010 built. Most as 3/2 [more]