🚫 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 analyst about this property

Get a response in less than 24 hours.
Message

See other properties

Short Term Rental

DFW SFR w/ Built-In Equity $215k

1019 Halifax Ln, Forney

Purchase Price:$215,000

Cash Outlay:$58,050

Cashflow:$186/mo

Cap Rate:4.79%

IRR:13.63%

Short Term Rental

New Braunfels SFR w/ Built-In Equity $249k

317 Hummingbird Dr, New Braunfels

Purchase Price:$249,000

Cash Outlay:$67,230

Cashflow:$256/mo

Cap Rate:4.60%

IRR:14.17%

Long Term Rental

Killeen 1% Rule Quadplex $350k

1313 Quail Cir, Killeen

Purchase Price:$350,000

Cash Outlay:$94,500

Cashflow:$602/mo

Cap Rate:7.90%

IRR:20.54%

Long Term Rental

DFW Value-Add Duplex $370k

316 Shady Valley Dr, Mansfield

Purchase Price:$370,000

Cash Outlay:$99,900

Cashflow:$692/mo

Cap Rate:8.08%

IRR:21.39%

Long Term Rental

Houston New Construction Duplex $409k

7813 Laura Koppe Rd, Houston

Purchase Price:$409,000

Cash Outlay:$110,430

Cashflow:$163/mo

Cap Rate:6.31%

IRR:13.08%

Long Term Rental

DFW 10-Plex Near Universities $800k

613 W Hickory St, Denton

Purchase Price:$800,000

Cash Outlay:$216,000

Cashflow:$1,015/mo

Cap Rate:7.36%

IRR:18.00%