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

Houston B.E.A.F. 2022 Built Single Family Rental $299k

10631 Cascade Creek Dr, Rosharon

ROI

13.06% IRR

Strategy

B.E.A.F

Lease comps support $2775 per month. The same floor plans on the same street have already leased for $2805 and $2755. Property management is already set up for a low 6% fee. 2022 build for no deferred maintenance. This is an A-Grade area with highly rated schools, 20 minutes from the Houston Medical Center. I have several of these homes available. Taxes $8340.

Enter your email to download the proforma

< Back to Daily Deals

Houston B.E.A.F. 2022 Built Single Family Rental $299k

Listed 04/02/2025

Download the report Talk to an agent

10631 Cascade Creek Dr, Rosharon

Purchase Price:$299,000

Cash Outlay:$80,730

Cashflow:$115/mo

Cap Rate:6.29%

IRR:13.06%

Talk to an agent about this property

Get a response in less than 24 hours.

Message

See other properties

Long Term Rental

Killeen Fully Occupied Quadplex $325k

5709 Redstone Dr, Killeen

Purchase Price:$325,000

Cash Outlay:$87,750

Cashflow:$727/mo

Cap Rate:8.52%

IRR:23.85%

Long Term Rental

Houston Section 8 Cash Cow Duplex $340k

4340 Phlox St, Houston

Purchase Price:$340,000

Cash Outlay:$91,800

Cashflow:$937/mo

Cap Rate:9.14%

IRR:26.85%

Long Term Rental

Houston Heavy Cashflow Duplex $385k

8102 Rhobell St, Houston

Purchase Price:$385,000

Cash Outlay:$103,950

Cashflow:$795/mo

Cap Rate:8.31%

IRR:22.84%

Long Term Rental

Dallas Turnkey Duplex $415k

312 California Dr, Glenn Heights

Purchase Price:$415,000

Cash Outlay:$112,050

Cashflow:$274/mo

Cap Rate:6.63%

IRR:14.68%

Short Term Rental

Galveston Short Term Rental $430k

3610 Niko Ct, Galveston

Purchase Price:$430,000

Cash Outlay:$116,100

Cashflow:$176/mo

Cap Rate:6.33%

IRR:13.22%

Long Term Rental

Killeen Fully Occupied Quadplex $325k

1108 Eastside Dr, Killeen

Purchase Price:$325,000

Cash Outlay:$87,750

Cashflow:$587/mo

Cap Rate:8.06%

IRR:21.14%