✅ Sub To outside DFW (Burleson Tx)

✅ Entry fee 27K

🏡 LTR, gain equity, comp included

🏡 Co-Living Potential 4K - biggest home in Neighborhood

Terms:

✅ 443,000$ purchase price

✅ 402,685.53$ existing mortgage

✅ 4.5% FHA

✅ 3,230$ PITI

✅ 27,842$ silent second (Forebearance)

✅ Entry Fee:

✅ 12,936$ arrears 

✅ 4K agent fee (referral fee, not listed)

✅ Assignment 10K

✅ buyer pays closing costs + TC fee

Potential:

🏡 co-living opp 5 bd X 200$ = 1K weekly, 4K monthly! 3566sqft allows for 2 room addition for additional income!!

🏡 MOVE IN READY, NO REPAIRS NEEDED. Easy commute to Fort Worth = less than 30 minutes, Dallas = less than 1 hour commute mostly Interstate 🚘

🏡 LTR 3K+ per month. Only 5/3 in area, comps are based off 3/2 in similar condition. Zillow rent estimate 3,900$

🏡 https://www.zillow.com/homes/964-Tara-Dr-Burleson,-TX-76028_rb/89455106_zpid/

🏡 NO HOA !!!