🚫 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 analyst about this property

Get a response in less than 24 hours.
Message

See other properties

Long Term Rental

Off Market Cashflowing DFW Duplex $295k

2316 Meadow Ln, Mesquite

Purchase Price:$295,000

Cash Outlay:$79,650

Cashflow:$300/mo

Cap Rate:7.06%

IRR:16.57%

Long Term Rental

Turnkey Houston Single Family Rental $335k

15018 Rainy Morning Dr, Humble

Purchase Price:$335,000

Cash Outlay:$90,450

Cashflow:$31/mo

Cap Rate:5.73%

IRR:11.14%

Long Term Rental

Turnkey DFW Single Family Rental $350k

14625 Delphinus Dr, Haslet

Purchase Price:$350,000

Cash Outlay:$94,500

Cashflow:$87/mo

Cap Rate:6.11%

IRR:12.13%

Long Term Rental

Quadplex Hitting The 1% Rule $375k

4806 Rainbow Cir, Killeen

Purchase Price:$375,000

Cash Outlay:$101,250

Cashflow:$589/mo

Cap Rate:7.72%

IRR:19.70%

Short Term Rental

Dallas Short Term Rental Duplex $550k

939-941 Bayonne St, Dallas

Purchase Price:$550,000

Cash Outlay:$148,500

Cashflow:$384/mo

Cap Rate:6.67%

IRR:14.77%

Mid Term Rental

San Antonio 9-Plex $1.1M

403 W Hollywood Ave, San Antonio

Purchase Price:$1,100,000

Cash Outlay:$297,000

Cashflow:$971/mo

Cap Rate:6.89%

IRR:15.81%