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

Cash Cow 23-Unit Apartment Complex in a C Grade Area Near Downtown

3100 Botham Jean Blvd, Dallas
ROI
23.06% IRR
Strategy
Long Term Rental
Cash cow 23-unit apartment complex in a C grade area near downtown. 19 units occupied at $1225/mo with positive cashflow from day one. 10% cap rate once stabilized. 23-unit complex built in 1963. All 2 bed, 1 bath units. 19 units occupied for $1225/mo. 8.5% cap rate with current occupancy, over 10% cap rate when fully stabilized with a $2.4M FMV assuming 8.5% exit cap.

Enter your email to download the proforma

< Back to Daily Deals

Cash Cow 23-Unit Apartment Complex in a C Grade Area Near Downtown

Listed 11/03/2023

3100 Botham Jean Blvd, Dallas

Purchase Price:$2,000,000

Cash Outlay:$640,000

Cashflow:$6,356/mo

Cap Rate:10.12%

IRR:23.06%

Talk to an agent about this property

Get a response in less than 24 hours.
Message

See other properties
Updated Today

Mid Term Rental

Dallas 6-Plex $1.1M

2401 Doreen St, Grand Prairie

Purchase Price:$1,100,000

Cash Outlay:$297,000

Cashflow:$3,072/mo

Cap Rate:9.34%

IRR:27.23%

Updated Today

Long Term Rental

San Antonio Off-Market Seller Financed Duplex $210k

1838 Buffalo St, San Antonio

Purchase Price:$210,000

Cash Outlay:$56,700

Cashflow:$659/mo

Cap Rate:8.64%

IRR:23.77%

Updated Today

Long Term Rental

Houston Cashflowing New Build w/ 5.99% Rate $326k

10503 Moon Valley Ln, Rosharon

Purchase Price:$326,500

Cash Outlay:$88,155

Cashflow:$181/mo

Cap Rate:6.05%

IRR:13.61%

Updated Today

Long Term Rental

Sherman Remodeled and Occupied Duplex $365k

403-405 N Burdette Ave, Sherman

Purchase Price:$365,000

Cash Outlay:$98,550

Cashflow:$24/mo

Cap Rate:5.91%

IRR:11.21%

Updated Today

Long Term Rental

Dallas Duplex Fully Occupied $450k

315 Queens Ct S, Mansfield

Purchase Price:$450,000

Cash Outlay:$121,500

Cashflow:$375/mo

Cap Rate:6.99%

IRR:15.83%

Long Term Rental

Houston Off-Market SFR Property $317

10623 Cascade Creek Dr, Rosharon

Purchase Price:$317,500

Cash Outlay:$85,725

Cashflow:$153/mo

Cap Rate:5.96%

IRR:13.17%