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

18-Unit Value-Add Apartment Complex in Southwest Houston with $120k in Recent Upgrades

13800 Lockway Dr, Houston
ROI
27.53% IRR
Strategy
Long Term Rental
18-unit value-add apartment complex in southwest Houston. Seller will accept $245k below asking price. $120k in recent upgrades. Grossed $170k last year, well over 1% rule with opportunity to increase. Great location just south of the Galleria, 15 minutes to Houston Medical Center. Many of the tenants have been in place 3-7 years. 18-unit apartment complex fully leased with recent upgrades including HVAC, roof, plumbing, electrical, boiler room, soffits. (8) 2 bed units and (10) 1 bed units. Built in 1965 with value-add potential to increase rents.

Enter your email to download the proforma

< Back to Daily Deals

18-Unit Value-Add Apartment Complex in Southwest Houston with $120k in Recent Upgrades

Listed 07/13/2023

13800 Lockway Dr, Houston

Purchase Price:$1,200,000

Cash Outlay:$384,000

Cashflow:$2,778/mo

Cap Rate:8.77%

IRR:27.53%

Talk to an agent about this property

Get a response in less than 24 hours.
Message

See other properties

Long Term Rental

Killeen Fully Occupied Quadplex $325k

1108 Eastside Dr, Killeen

Purchase Price:$325,000

Cash Outlay:$87,750

Cashflow:$587/mo

Cap Rate:8.06%

IRR:21.14%

Long Term Rental

Houston Occupied Duplex $335k

4340 Phlox St, Houston

Purchase Price:$335,000

Cash Outlay:$90,450

Cashflow:$731/mo

Cap Rate:8.46%

IRR:23.54%

Long Term Rental

Dallas Turnkey Duplex $415k

312 California Dr, Glenn Heights

Purchase Price:$415,000

Cash Outlay:$112,050

Cashflow:$274/mo

Cap Rate:6.63%

IRR:14.68%

Long Term Rental

Fort Worth Quadplex $500k

3204 McLean St, Fort Worth

Purchase Price:$500,000

Cash Outlay:$135,000

Cashflow:$667/mo

Cap Rate:7.44%

IRR:18.59%

Long Term Rental

Fort Worth 1% Rule Duplex $320k

8521 Gatlinburg Dr, Fort Worth

Purchase Price:$320,000

Cash Outlay:$86,400

Cashflow:$566/mo

Cap Rate:7.96%

IRR:21.12%

Long Term Rental

Fort Worth 1% Rule Duplex $325k

3411 Stonewall Ln, Fort Worth

Purchase Price:$325,000

Cash Outlay:$87,750

Cashflow:$491/mo

Cap Rate:7.65%

IRR:19.63%