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

4 Bed SFH Asking $64k Below Appraised Value with Recent $80k Renovation

2202 Grove Dr, Round Rock
ROI
18.57% IRR
Strategy
Long Term Rental
4 bed SFH asking $64k below appraised value with recent $80k renovation. $2410/mo rental rate covers PITI payment while walking into equity in an appreciating area. Off-market 1,667 sq ft 4 bed, 2 bath two story built in 1986. $80k full rehab completed in 2022. $2410/mo rent majority paid by Housing Authority of City of Austin, tenant since 2022 with lease expiring 11/30/23. Recently appraised for $413,743.

Enter your email to download the proforma

< Back to Daily Deals

4 Bed SFH Asking $64k Below Appraised Value with Recent $80k Renovation

Listed 12/05/2023

2202 Grove Dr, Round Rock

Purchase Price:$350,000

Cash Outlay:$94,500

Cashflow:$334/mo

Cap Rate:5.05%

IRR:18.57%

Talk to an analyst about this property

Get a response in less than 24 hours.
Message

See other properties

Long Term Rental

Seller-Financing 5-Plex Cashflow Play in Harker Heights

306 W Valley Rd, Harker Heights

Purchase Price:$275,000

Cash Outlay:$70,500

Cashflow:$382/mo

Cap Rate:8.25%

IRR:21.23%

Long Term Rental

Cashflow 1% Rule Quadplex in Killeen

1703 Spring Rose Cir, Killeen

Purchase Price:$350,000

Cash Outlay:$94,500

Cashflow:$426/mo

Cap Rate:7.30%

IRR:19.73%

Long Term Rental

Rare Georgetown Quadplex Next to St David’s Hospital

1200 Southwalk St, Georgetown

Purchase Price:$731,000

Cash Outlay:$247,370

Cashflow:$1,477/mo

Cap Rate:7.73%

IRR:21.38%

Mid Term Rental

Value-Add Duplex in South Austin

2211 E Stassney Ln, Austin

Purchase Price:$385,000

Cash Outlay:$128,950

Cashflow:$622/mo

Cap Rate:7.31%

IRR:20.00%

Short Term Rental

Renovated Mid-Century Pool Home in An Excellent Location

3147 Leyte St, San Antonio

Purchase Price:$339,000

Cash Outlay:$101,530

Cashflow:$937/mo

Cap Rate:8.87%

IRR:27.25%

Mid Term Rental

Fully Occupied Quadplex in NE San Antonio Built in 2007

10810 Mathom Landing, Universal City

Purchase Price:$645,000

Cash Outlay:$214,150

Cashflow:$1,847/mo

Cap Rate:8.71%

IRR:25.26%