🚫 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 agent about this property

Get a response in less than 24 hours.
Message

See other properties

Long Term Rental

Killeen 23-Plex Cashflow Heavy $2M

411 E Central Texas Expy, Killeen

Purchase Price:$2,000,000

Cash Outlay:$540,000

Cashflow:$4,819/mo

Cap Rate:8.73%

IRR:24.85%

Short Term Rental

Dallas Short Term Rental House + ADU $600k

1606 W 12th St, Dallas

Purchase Price:$600,000

Cash Outlay:$162,000

Cashflow:$1,182/mo

Cap Rate:8.20%

IRR:22.29%

Short Term Rental

Houston Turnkey Short Term Rental Quadplex $590k

2705 Cleburne St, Houston

Purchase Price:$590,000

Cash Outlay:$159,300

Cashflow:$838/mo

Cap Rate:7.54%

IRR:19.10%

Long Term Rental

Dallas 1% Rule Duplex $250k

108 S Westmoreland Rd, Dallas

Purchase Price:$250,000

Cash Outlay:$67,500

Cashflow:$362/mo

Cap Rate:7.57%

IRR:19.25%

Long Term Rental

Fort Worth Cashflowing Duplex $255k

1241 Lowe St, Fort Worth

Purchase Price:$255,000

Cash Outlay:$68,850

Cashflow:$367/mo

Cap Rate:7.56%

IRR:19.19%

Long Term Rental

UNICORN Cashflow Deal $275k

1705 Holloman Dr, Port Lavaca

Purchase Price:$275,000

Cash Outlay:$74,250

Cashflow:$1,001/mo

Cap Rate:10.20%

IRR:32.00%