🚫 We are no longer accepting BRRRR, Fix/Flip, or Wholesale clients

1% Rule SFH by NASA Johnson Space Center

3811 Misty Falls Ln, Friendswood
ROI
25.17% IRR
Strategy
Long Term Rental
1% Rule SFH by NASA Johnson Space Center. Minor updates needed to be rent-ready. Convenient location in Friendswood along I-45 close to shopping, parks, schools, and medical centers.

Enter your email to download the proforma

< Back to Daily Deals

1% Rule SFH by NASA Johnson Space Center

Listed 11/08/2023

3811 Misty Falls Ln, Friendswood

Purchase Price:$400,000

Cash Outlay:$123,000

Cashflow:$383/mo

Cap Rate:7.56%

IRR:25.17%

Talk to an agent about this property

Get a response in less than 24 hours.
Message

See other properties

Short Term Rental

Houston Single Family Rental $250k

208 Temple Memorial Dr, Magnolia

Purchase Price:$250,000

Cash Outlay:$67,500

Cashflow:$295/mo

Cap Rate:4.57%

IRR:14.92%

Long Term Rental

Houston Single Family Rental $250k

1210 Diamond Drape Dr, Rosharon

Purchase Price:$250,000

Cash Outlay:$67,500

Cashflow:$234/mo

Cap Rate:4.86%

IRR:14.10%

Mid Term Rental

DFW Occupied Duplex $400k

2723 Parkchester Dr, Arlington

Purchase Price:$400,000

Cash Outlay:$108,000

Cashflow:$144/mo

Cap Rate:6.42%

IRR:13.04%

Long Term Rental

San Antonio Quadplex $430K

10601 Starcrest Dr, San Antonio

Purchase Price:$430,000

Cash Outlay:$116,100

Cashflow:$82/mo

Cap Rate:6.21%

IRR:12.07%

Long Term Rental

Seller Financed Victoria 8-Plex $750K

303 Palmwood Dr, Victoria

Purchase Price:$750,000

Cash Outlay:$202,500

Cashflow:$780/mo

Cap Rate:6.94%

IRR:16.65%

Long Term Rental

San Antonio Fully Occupied Duplex $285k

131 S Mansfield St, Pleasanton

Purchase Price:$285,000

Cash Outlay:$76,950

Cashflow:$199/mo

Cap Rate:6.82%

IRR:17.97%