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

Houston Cashflowing New Build w/ 5.99% Rate $326k

10503 Moon Valley Ln, Rosharon
ROI
13.61% IRR
Strategy
Long Term Rental
5.99% Interest Rate Incentive. SFR with tenant in place through February 2nd, 2026 paying $2894 per month. Long term tenant. Property management already in place and will continue after the sale. Very little vacancy risk. Highly rated schools. Historic 8.4% year over year appreciation in the area with several major developments underway. It’s similar to the Sherman market in 2021/22 or the North Austin markets in 2019 with a lot of room for price to run while cash flowing positive from day 1. Taxes $8604.

Enter your email to download the proforma

< Back to Daily Deals

Houston Cashflowing New Build w/ 5.99% Rate $326k

Listed 02/24/2025

10503 Moon Valley Ln, Rosharon

Purchase Price:$326,500

Cash Outlay:$88,155

Cashflow:$181/mo

Cap Rate:6.05%

IRR:13.61%

Talk to an agent about this property

Get a response in less than 24 hours.
Message

See other properties
Updated Today

Long Term Rental

Houston Off-Market Single Family Rental $250k

4614 Phlox St, Houston

Purchase Price:$250,000

Cash Outlay:$67,500

Cashflow:$211/mo

Cap Rate:6.85%

IRR:15.74%

Updated Today

Long Term Rental

Houston Off-Market Single Family Rental $312k

10610 Cascade Creek Dr, Rosharon

Purchase Price:$312,000

Cash Outlay:$84,240

Cashflow:$154/mo

Cap Rate:5.98%

IRR:13.25%

Updated Today

Long Term Rental

Killeen Cashflowing Long Term Rental Quadplex $335k

4504 Hunt Cir, Killeen

Purchase Price:$335,000

Cash Outlay:$90,450

Cashflow:$653/mo

Cap Rate:8.33%

IRR:22.16%

Updated Today

Mid Term Rental

Houston Mid Term Rental $550k

2903 Wichita St, Houston

Purchase Price:$550,000

Cash Outlay:$148,500

Cashflow:$328/mo

Cap Rate:6.55%

IRR:14.31%

Updated Today

Short Term Rental

San Antonio Short Term Rental $675k

935 Fabulous, San Antonio

Purchase Price:$675,000

Cash Outlay:$182,250

Cashflow:$1,621/mo

Cap Rate:8.72%

IRR:24.80%

Long Term Rental

San Antonio 1% Rule Duplex $270k

6700-02 Montgomery, San Antonio

Purchase Price:$270,000

Cash Outlay:$72,900

Cashflow:$482/mo

Cap Rate:7.98%

IRR:21.23%