Killeen Fully Occupied High Cashflow 12-Plex $975k

511 N Gilmer St, Killeen

ROI

27.53% IRR

Strategy

Long Term Rental

Current income is $10,125 per month. New roofs, countertops, appliances, plumbing fixtures, paving and more. Less than 1/2 mile to Fort Hood, one of the largest military bases in the country. All units are the same 2 bed 1 bath layout. Rents per door range from $815 - $875. The owner has elected to keep rents slightly below market to maintain full occupancy allowing a buyer to use DSCR financing. No owner financing. Taxes $12,725.

Enter your email to download the proforma

< Back to Daily Deals

Killeen Fully Occupied High Cashflow 12-Plex $975k

Listed 11/04/2025

Download the report Talk to an agent

511 N Gilmer St, Killeen

Purchase Price:$975,000

Cash Outlay:$263,250

Cashflow:$2,960/mo

Cap Rate:9.04%

IRR:27.53%

Talk to an agent about this property

Get a response in less than 24 hours.

Message

See other properties

Short Term Rental

DFW STR Little Elm Fully Furnished High Income Off Market $475k

1013 Lake Trail Dr, Little Elm

Purchase Price:$475,000

Cash Outlay:$128,250

Cashflow:$1,231/mo

Cap Rate:8.95%

IRR:25.91%

Long Term Rental

Baytown Turnkey Duplex 1% Rule Fully Leased $310k

215 Stimpson St, Baytown

Purchase Price:$310,000

Cash Outlay:$83,700

Cashflow:$344/mo

Cap Rate:7.17%

IRR:17.29%

Long Term Rental

North Dallas Duplex Walk In Equity Near 1% Rule $340k

3515 & 3519 Lillie St, Sachse

Purchase Price:$340,000

Cash Outlay:$91,800

Cashflow:$235/mo

Cap Rate:6.67%

IRR:14.86%

Long Term Rental

San Antonio 4 Unit 1% Rule Lease Up Opportunity $385k

7575 Windsor Oaks, San Antonio

Purchase Price:$385,000

Cash Outlay:$103,950

Cashflow:$396/mo

Cap Rate:7.07%

IRR:16.82%

Long Term Rental

DFW SFR $2,600/mo 24 Month Lease + $20K Upfront Rent $340K

9345 Comanche Ridge Dr, Fort Worth

Purchase Price:$340,000

Cash Outlay:$91,800

Cashflow:$164/mo

Cap Rate:6.42%

IRR:14.30%

Long Term Rental

Austin Metro Quadplex $5,400/mo Above 1% Rule Near Austin $490k

20700 Bonanza St, Leander

Purchase Price:$490,000

Cash Outlay:$132,300

Cashflow:$1,201/mo

Cap Rate:8.78%

IRR:25.10%