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

Houston Single Family Rental *excellent deal* $305k

25134 Aughton Dr, Spring
ROI
11.87% IRR
Strategy
Long Term Rental
This property already appraised for $350k in September 2024. The previous buyer’s financing failed and now it’s back on market. Seller will take $305k giving you a 12%+ walk-in equity position. Schools are rated 7/8/6. Lease comps with in-ground pools are $3000-$3500 per month. The roof, hvac, hot water heater, pool equipment, and carpet are all new. I love this deal for a 3-5 year hold. Expect it to appreciate aggressively while paying for itself. This is a terrific equity play. $33 hoa. Taxes $8317.

Enter your email to download the proforma

< Back to Daily Deals

Houston Single Family Rental *excellent deal* $305k

Listed 11/21/2024

25134 Aughton Dr, Spring

Purchase Price:$305,000

Cash Outlay:$82,350

Cashflow:$48/mo

Cap Rate:6.17%

IRR:11.87%

Talk to an analyst about this property

Get a response in less than 24 hours.
Message

See other properties
Updated Today

Long Term Rental

DFW Cashflowing Single Family Rental $250k

16121 Kiva Ct, Justin

Purchase Price:$250,000

Cash Outlay:$67,500

Cashflow:$114/mo

Cap Rate:6.38%

IRR:13.40%

Updated Today

Long Term Rental

Cashflowing DFW Duplex $295k

2316 Meadow Ln, Mesquite

Purchase Price:$295,000

Cash Outlay:$79,650

Cashflow:$300/mo

Cap Rate:6.33%

IRR:13.14%

Updated Today

B.E.A.F

DFW B.E.A.F. Single Family Rental $300k

1536 Melrose Ln, Rockwall

Purchase Price:$300,000

Cash Outlay:$81,000

Cashflow:$17/mo

Cap Rate:5.84%

IRR:10.84%

Updated Today

Long Term Rental

High Demand Quadplex Near Military Base $435k

203 W Mary Jane Dr, Killeen

Purchase Price:$415,000

Cash Outlay:$112,050

Cashflow:$383/mo

Cap Rate:6.94%

IRR:16.04%

Updated Today

Short Term Rental

Arlington Entertainment District STR $415k

406 N Pecan St, Arlington

Purchase Price:$415,000

Cash Outlay:$112,050

Cashflow:$791/mo

Cap Rate:8.12%

IRR:21.59%

Long Term Rental

Katy 2022 Build Single Family Rental $265k Rent $2350

26806 Wilderye Cove Ln, Katy

Purchase Price:$265,000

Cash Outlay:$71,550

Cashflow:$256/mo

Cap Rate:4.68%

IRR:13.97%