Killeen Heavy Cashflow Quadplex $390k

4102 Pilgram Dr, Killeen

ROI

24.54% IRR

Strategy

Long Term Rental

Fully occupied quadplex with rents of $1065, $900, $915, and $1155, all renewing between Dec ’25 and Sept ’26. Mix of (2) 3 bed 2 bath units and (2) 2 bed 2 bath units. Built in 2007 with a new roof in 2024, and located in one of the most stable rental markets in Texas thanks to the nearby military base. Exceeds the 1% rule from day one and offers a reliable cashflow profile in a high-demand tenant pool. Taxes $7,530.

Enter your email to download the proforma

< Back to Daily Deals

Killeen Heavy Cashflow Quadplex $390k

Listed 11/17/2025

Download the report Talk to an agent

4102 Pilgram Dr, Killeen

Purchase Price:$390,000

Cash Outlay:$105,300

Cashflow:$963/mo

Cap Rate:8.36%

IRR:24.54%

Talk to an agent about this property

Get a response in less than 24 hours.

Message

See other properties

Short Term Rental

Austin OFF-MARKET Airbnb Earning $78K | $599K

3313 Oak Aly, Austin

Purchase Price:$599,000

Cash Outlay:$161,730

Long Term Rental

San Antonio Rare 2007-Built Eightplex | $850K

11106 Bel Air Dr, San Antonio

Purchase Price:$850,000

Cash Outlay:$229,500

Cashflow:$772/mo

Cap Rate:6.93%

IRR:16.12%

Long Term Rental

Houston OFF-MARKET New Duplex $4,800/mo | $440K

13511 Segrest Dr, Houston

Purchase Price:$440,000

Cash Outlay:$118,800

Cashflow:$1,059/mo

Cap Rate:8.72%

IRR:24.82%

Long Term Rental

Houston Low-Maintenance Living in Gated Overlook | $285K

9323 Spindlewood Dr, Houston

Purchase Price:$280,000

Cash Outlay:$75,600

Cashflow:$287/mo

Cap Rate:6.63%

IRR:16.37%

Long Term Rental

DFW Low-Maintenance Living in Gated Overlook | $266K

6713 Lake Overlook Dr, Fort Worth

Purchase Price:$266,000

Cash Outlay:$71,820

Cashflow:$20/mo

Cap Rate:5.30%

IRR:10.66%

Long Term Rental

Houston Ready-Made Investment Property | $270K

3016 Andiamo Ln, Katy

Purchase Price:$270,000

Cash Outlay:$72,900

Cashflow:$136/mo

Cap Rate:6.00%

IRR:13.32%