4 Bed Cashflow-Positive BEAF Deal in a High-Growth Location

20522 Hillsdale Park Dr, Cypress

ROI

33.73% IRR

Strategy

B.E.A.F

4 bed cashflow-positive BEAF deal in a high-growth location. Light cosmetic value-add opportunity with outdated carpets and paint. Built in 2011 with low expected maintenance costs. 2,453 sqft 4 bed, 2.5 bath will attract stable long-term tenants.

Enter your email to download the proforma

< Back to Daily Deals

4 Bed Cashflow-Positive BEAF Deal in a High-Growth Location

Listed 04/24/2024

Download the report Talk to an agent

20522 Hillsdale Park Dr, Cypress

Purchase Price:$305,000

Cash Outlay:$92,350

Cashflow:$731/mo

IRR:33.73%

Talk to an agent about this property

Get a response in less than 24 hours.

Message

See other properties

Long Term Rental

Killeen 23-Plex Cashflow Heavy $2M

411 E Central Texas Expy, Killeen

Purchase Price:$2,000,000

Cash Outlay:$540,000

Cashflow:$4,819/mo

Cap Rate:8.73%

IRR:24.85%

Short Term Rental

Dallas Short Term Rental House + ADU $600k

1606 W 12th St, Dallas

Purchase Price:$600,000

Cash Outlay:$162,000

Cashflow:$1,182/mo

Cap Rate:8.20%

IRR:22.29%

Short Term Rental

Houston Turnkey Short Term Rental Quadplex $590k

2705 Cleburne St, Houston

Purchase Price:$590,000

Cash Outlay:$159,300

Cashflow:$838/mo

Cap Rate:7.54%

IRR:19.10%

Long Term Rental

Dallas 1% Rule Duplex $250k

108 S Westmoreland Rd, Dallas

Purchase Price:$250,000

Cash Outlay:$67,500

Cashflow:$362/mo

Cap Rate:7.57%

IRR:19.25%

Long Term Rental

Fort Worth Cashflowing Duplex $255k

1241 Lowe St, Fort Worth

Purchase Price:$255,000

Cash Outlay:$68,850

Cashflow:$367/mo

Cap Rate:7.56%

IRR:19.19%

Long Term Rental

UNICORN Cashflow Deal $275k

1705 Holloman Dr, Port Lavaca

Purchase Price:$275,000

Cash Outlay:$74,250

Cashflow:$1,001/mo

Cap Rate:10.20%

IRR:32.00%