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

New Construction Houston Duplex Near The Heights $375k

5262 Ella Unit 306 A B, Houston

ROI

16.79% IRR

Strategy

Long Term Rental

Both units are 1 bed, 1.15 baths, 900 sqft. Break even cashflow with high appreciation potential! Lease comps are $1500 - $1600 per door. All utilities are on separated meters. Construction completed in 2023. HOA $170 per month covers trash, landscaping, pest control. Taxes estimated $6000.

Enter your email to download the proforma

< Back to Daily Deals

New Construction Houston Duplex Near The Heights $375k

Listed 08/06/2024

Download the report Talk to an agent

5262 Ella Unit 306 A B, Houston

Purchase Price:$375,000

Cash Outlay:$101,250

Cashflow:$320/mo

Cap Rate:7.99%

IRR:16.79%

Talk to an agent about this property

Get a response in less than 24 hours.

Message

See other properties

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%

Short Term Rental

Fort Worth Cashflowing Duplex $295k

4501 Tree Ln, Fort Worth

Purchase Price:$295,000

Cash Outlay:$79,650

Cashflow:$249/mo

Cap Rate:6.85%

IRR:15.74%

Long Term Rental

Fort Worth Cashflowing Duplex $330k

3411 Stonewall Ln, Fort Worth

Purchase Price:$330,000

Cash Outlay:$89,100

Cashflow:$287/mo

Cap Rate:6.88%

IRR:15.89%

Mid Term Rental

Dallas Cashflowing MTR Duplex $380k

2214 Lavern St, Arlington

Purchase Price:$380,000

Cash Outlay:$102,600

Cashflow:$372/mo

Cap Rate:7.01%

IRR:16.53%