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

Fully Occupied Quadplex $315k

303 North Dr APT D, Copperas Cove
ROI
15.26% IRR
Strategy
Long Term Rental
All four units are occupied. Tenants pay $2670 per month and leases expire various times between Sept 2024 and April 2025. Each unit has the same 2 bed 1 bath 800 sqft layout and rents can be increased to $750 per door upon lease renewals. Tenants pay their own utilities. Property management already in place. Taxes $5352.

Enter your email to download the proforma

< Back to Daily Deals

Fully Occupied Quadplex $315k

Listed 09/16/2024

303 North Dr APT D, Copperas Cove

Purchase Price:$390,000

Cash Outlay:$105,300

Cashflow:$411/mo

Cap Rate:5.58%

IRR:15.26%

Talk to an agent about this property

Get a response in less than 24 hours.
Message

See other properties

Long Term Rental

Sherman / Denison Cashflowing 1% Rule Duplex $210k

1326 W Shepherd St, Denison

Purchase Price:$210,000

Cash Outlay:$56,700

Cashflow:$293/mo

Cap Rate:7.51%

IRR:18.95%

Long Term Rental

Houston 1% Rule Single Family Rental $270k

7215 Wind Dale St, Houston

Purchase Price:$270,000

Cash Outlay:$72,900

Cashflow:$557/mo

Cap Rate:8.31%

IRR:22.83%

Mid Term Rental

San Antonio STR/MTR Duplex Near Airport & Fort Sam $350K

3002 Wroxton, San Antonio

Purchase Price:$350,000

Cash Outlay:$94,500

Cashflow:$143/mo

Cap Rate:7.16%

IRR:14.04%

Long Term Rental

Dallas Excellent Location Househack Duplex $575k

10845 Marchant Cir, Dallas

Purchase Price:$575,000

Cash Outlay:$155,250

Cashflow:$75/mo

Cap Rate:5.68%

IRR:11.28%

Long Term Rental

Fort Worth Turnkey Quadplex $675K

143 Allencrest Dr, Fort Worth

Purchase Price:$675,000

Cash Outlay:$182,250

Cashflow:$240/mo

Cap Rate:6.26%

IRR:12.90%

Long Term Rental

DFW Off-Market Quadplex $565k

3736 Ramona Dr, Fort Worth

Purchase Price:$565,000

Cash Outlay:$152,550

Cashflow:$500/mo

Cap Rate:6.90%

IRR:15.98%