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

Join our Daily Deal List - Single property

< 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
Updated Today

Mid Term Rental

New Construction Quadplex Near I-35 in Windcrest

7103 Georgeann Dr, San Antonio

Purchase Price:$859,900

Cash Outlay:$272,173

Cashflow:$1,562/mo

Cap Rate:7.66%

IRR:21.87%

Updated Today

Mid Term Rental

Tobin Hill 8-Unit Complex Next to San Antonio College and The Pearl

1625 McCullough Ave, San Antonio

Purchase Price:$950,000

Cash Outlay:$364,000

Cashflow:$1,798/mo

Cap Rate:8.06%

IRR:19.01%

Updated Today

Short Term Rental

Upgraded Northwood Pool Home with $10k Seller Credit

430 Woodcrest Dr, San Antonio

Purchase Price:$490,000

Cash Outlay:$142,300

Cashflow:$1,977/mo

Cap Rate:10.41%

IRR:26.98%

Updated Today

Short Term Rental

Updated 4 Bed STR with a Pool Near Downtown, Airport, and Military Bases

541 Fenwick Dr, Windcrest

Purchase Price:$375,000

Cash Outlay:$111,250

Cashflow:$1,250/mo

Cap Rate:10.13%

IRR:24.23%

Short Term Rental

Turnkey Pool Home Active on Airbnb with Excellent Yield Comes Fully Furnished

8222 Colgate St, Houston

Purchase Price:$499,000

Cash Outlay:$134,730

Cashflow:$1,868/mo

Cap Rate:10.88%

IRR:27.70%

Mid Term Rental

New Construction Fourplex by Medical District and UofH

6423 New York St, Houston

Purchase Price:$900,000

Cash Outlay:$273,000

Cashflow:$ 1,345/mo

Cap Rate:7.97%

IRR:21.49%