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

Houston New Build Single Family Rental $260k

27060 Badger Way, Magnolia
ROI
12.92% IRR
Strategy
B.E.A.F
3 bed 3 full bath new construction with interest rate incentives available if you go through the builder’s lender so there's potential to bump cashflow higher than outlined below. Lease comps in the area are consistent at $2200 per month. Zoned to 6 and 8 rated schools. This is a perfect BEAF deal and will appreciate nicely while paying for itself. HOA $38. Taxes $3146.

Enter your email to download the proforma

< Back to Daily Deals

Houston New Build Single Family Rental $260k

Listed 10/29/2024

27060 Badger Way, Magnolia

Purchase Price:$260,000

Cash Outlay:$70,200

Cashflow:$96/mo

Cap Rate:6.28%

IRR:12.92%

Talk to an agent about this property

Get a response in less than 24 hours.
Message

See other properties

Long Term Rental

Houston Single Family Rental $250k

3606 Fuller Bluff Dr, Spring

Purchase Price:$250,000

Cash Outlay:$67,500

Cashflow:$62/mo

Cap Rate:6.28%

IRR:12.39%

Long Term Rental

San Antonio Renovated Duplex $275k

5110 Meadow Cv, San Antonio

Purchase Price:$275,000

Cash Outlay:$74,250

Cashflow:$67/mo

Cap Rate:6.43%

IRR:13.12%

Long Term Rental

Houston Single Family Rental $290k

3025 Iron Woods Dr, Katy

Purchase Price:$290,000

Cash Outlay:$78,300

Cashflow:$207/mo

Cap Rate:6.84%

IRR:15.06%

Long Term Rental

DFW Single Family Rental $300k

400 Antietam Way, Mesquite

Purchase Price:$300,000

Cash Outlay:$81,000

Cashflow:$40/mo

Cap Rate:6.14%

IRR:11.73%

Mid Term Rental

Houston Duplex Near Medical Center $390k

8115 Marcy Dr #A/B, Houston

Purchase Price:$390,000

Cash Outlay:$105,030

Cashflow:$413/mo

Cap Rate:7.26%

IRR:17.05%

Long Term Rental

Houston Quadplex $420k

7425 Avenue E, Houston

Purchase Price:$420,000

Cash Outlay:$113,400

Cashflow:$448/mo

Cap Rate:7.26%

IRR:17.08%