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

Large Pool Home with a Guest House Close to Waterfront in Rowlett

7609 Silverthorn Dr, Rowlett
ROI
30.72% IRR
Strategy
Short Term Rental
3,286 sq ft 4 bed pool home with upgraded interior and detached guest house that can have separate entrance to be rented by itself (pro forma numbers exclude this potential!).

Enter your email to download the proforma

< Back to Daily Deals

Large Pool Home with a Guest House Close to Waterfront in Rowlett

Listed 03/06/2023

7609 Silverthorn Dr, Rowlett

Purchase Price:$579,000

Cash Outlay:$171,330

Cashflow:$2,322/mo

Cap Rate:10.33%

IRR:30.72%

Talk to an analyst about this property

Get a response in less than 24 hours.
Message

See other properties

Mid Term Rental

New Construction Mid-Term Duplex with $20k in Closing Incentives

605 S 13th St, Temple

Purchase Price:$334,990

Cash Outlay:$83,748

Cashflow:$724/mo

Cap Rate:8.28%

IRR:28.42%

Short Term Rental

9-Bed Rent By The Room Deal in Austin

6313 Kedington St, Austin

Purchase Price:$460,000

Cash Outlay:$124,200

Cashflow:$1,267/mo

Cap Rate:9.26%

IRR:29.83%

Short Term Rental

Turnkey 3 Bed STR Pool Home on an Oversize Lot

1268 Hilltop Dr, San Marcos

Purchase Price:$350,000

Cash Outlay:$104,500

Cashflow:$1,721/mo

Cap Rate:11.49%

IRR:38.76%

Long Term Rental

Renovated 1% Rule 6-Plex in Copperas Cove

601 Sunset Ln, Copperas Cove

Purchase Price:$460,000

Cash Outlay:$147,200

Cashflow:$863/mo

Cap Rate:8.54%

IRR:19.92%

B.E.A.F

4 Bed BEAF Deal Close to Ft Sam and Downtown

2618 Green Leaf Way, San Antonio

Purchase Price:$259,000

Cash Outlay:$69,930

Cashflow:$549/mo

IRR:29.36%

Long Term Rental

Remodeled and Occupied 1% Rule Duplex

9929 Ardash Ln, San Antonio

Purchase Price:$278,000

Cash Outlay:$75,060

Cashflow:$304/mo

Cap Rate:7.16%

IRR:21.73%