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

Houston Househacker Special $470k

3711 Castle Rock Dr, Richmond
ROI
15.30% IRR
Strategy
Short Term Rental
Located in Rosenberg new construction single family home plus guest suite with a private entrance. It’s very rare to find new builds with a guest suite as part of the original floor plan. Househackers take special note! This is a great location with opportunity to live for free while building equity. I would live in the 1 bedroom unit while leasing out the 5 bed main house. Lease comps for main house are $2700 - $3000. 1 bed unit comps are $1400-$1600. Taxes $13173.

Enter your email to download the proforma

< Back to Daily Deals

Houston Househacker Special $470k

Listed 08/01/2024

3711 Castle Rock Dr, Richmond

Purchase Price:$470,000

Cash Outlay:$126,900

Cashflow:$118/mo

Cap Rate:9.18%

IRR:15.30%

Talk to an agent about this property

Get a response in less than 24 hours.
Message

See other properties

Short Term Rental

New Braunfels 1% Rule SFR $195k

3517 Naumann Way, New Braunfels

Purchase Price:$195,000

Cash Outlay:$52,650

Cashflow:$105/mo

Cap Rate:6.47%

IRR:13.84%

Long Term Rental

Houston Single Family Rental $250k

3606 Fuller Bluff Dr, Spring

Purchase Price:$250,000

Cash Outlay:$67,500

Cashflow:$56/mo

Cap Rate:6.07%

IRR:12.06%

Long Term Rental

Victoria Quadplex w/ Heavy Cashflow $315k

1808 Wildwood St, Victoria

Purchase Price:$315,000

Cash Outlay:$85,050

Cashflow:$632/mo

Cap Rate:8.24%

IRR:22.15%

Long Term Rental

DFW Prime Location Househack Duplex $389k

716 Billie Ruth Ln, Hurst

Purchase Price:$389,000

Cash Outlay:$105,030

Cashflow:$51/mo

Cap Rate:5.65%

IRR:11.23%

Long Term Rental

Houston Single Family Rental $200k

29610 Golden Vines Ln, Spring

Purchase Price:$200,000

Cash Outlay:$54,000

Cashflow:$216/mo

Cap Rate:7.13%

IRR:16.92%

Long Term Rental

Killeen Cashflowing Quadplex $380k

1710 Windward Dr, Killeen

Purchase Price:$380,000

Cash Outlay:$102,600

Cashflow:$473/mo

Cap Rate:7.33%

IRR:17.86%