Houston 1% Rule SFR $210k

15919 Red Willow Dr, Houston

ROI

13.82% IRR

Strategy

Long Term Rental

3 bed 1975 build in Bear Creek Village sitting between Katy and downtown Houston on the I10 “energy corridor”. Lease comps support $2100 per month. Low cost $40 HOA and Taxes $5056.

Enter your email to download the proforma

< Back to Daily Deals

Houston 1% Rule SFR $210k

Listed 12/18/2024

Download the report Talk to an agent

15919 Red Willow Dr, Houston

Purchase Price:$210,000

Cash Outlay:$56,700

Cashflow:$111/mo

Cap Rate:6.47%

IRR:13.82%

Talk to an agent about this property

Get a response in less than 24 hours.

Message

See other properties

Long Term Rental

Killeen 23-Plex Cashflow Heavy $2M

411 E Central Texas Expy, Killeen

Purchase Price:$2,000,000

Cash Outlay:$540,000

Cashflow:$4,819/mo

Cap Rate:8.73%

IRR:24.85%

Short Term Rental

Dallas Short Term Rental House + ADU $600k

1606 W 12th St, Dallas

Purchase Price:$600,000

Cash Outlay:$162,000

Cashflow:$1,182/mo

Cap Rate:8.20%

IRR:22.29%

Short Term Rental

Houston Turnkey Short Term Rental Quadplex $590k

2705 Cleburne St, Houston

Purchase Price:$590,000

Cash Outlay:$159,300

Cashflow:$838/mo

Cap Rate:7.54%

IRR:19.10%

Long Term Rental

Dallas 1% Rule Duplex $250k

108 S Westmoreland Rd, Dallas

Purchase Price:$250,000

Cash Outlay:$67,500

Cashflow:$362/mo

Cap Rate:7.57%

IRR:19.25%

Long Term Rental

Fort Worth Cashflowing Duplex $255k

1241 Lowe St, Fort Worth

Purchase Price:$255,000

Cash Outlay:$68,850

Cashflow:$367/mo

Cap Rate:7.56%

IRR:19.19%

Long Term Rental

UNICORN Cashflow Deal $275k

1705 Holloman Dr, Port Lavaca

Purchase Price:$275,000

Cash Outlay:$74,250

Cashflow:$1,001/mo

Cap Rate:10.20%

IRR:32.00%