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

Occupied 1% Rule SFH + ADU Just Outside Houston

522 Aron St, Baytown
ROI
20.39% IRR
Strategy
Long Term Rental
Single story 3 bed, 1 bath 944 sq ft main house built in 1950 with a converted 1 bed, 1 bath garage apartment. Renovated in 2020 with new roof, plumbing appliances, cabinets, and paint. Main house leased through 2023 for $1550/mo, apartment currently advertised for $1k/mo (pro forma assumes $950/mo).

Enter your email to download the proforma

< Back to Daily Deals

Occupied 1% Rule SFH + ADU Just Outside Houston

Listed 03/08/2023

522 Aron St, Baytown

Purchase Price:$220,000

Cash Outlay:$59,400

Cashflow:$203/mo

Cap Rate:6.96%

IRR:20.39%

Talk to an analyst about this property

Get a response in less than 24 hours.
Message

See other properties

Mid Term Rental

2021 Quadplex Near Methodist Hospital Off I-35

6427 Luglio Ln, San Antonio

Purchase Price:$950,000

Cash Outlay:$296,500

Cashflow:$1,830/mo

Cap Rate:7.81%

IRR:22.60%

Short Term Rental

Quadplex in a Prime Location with a Low Purchase Price

8607 Putnam Dr, Austin

Purchase Price:$699,000

Cash Outlay:$228,730

Cashflow:$3,800/mo

Cap Rate:11.76%

IRR:38.19%

Mid Term Rental

Value-Add Off Market MTR in Georgetown

409 Debora Dr, Georgetown

Purchase Price:$375,000

Cash Outlay:$131,250

Cashflow:$51/mo

Cap Rate:5.73%

IRR:17.35%

Long Term Rental

Northside 1% Rule Fourplex in Houston

2131 Cromwell St, Houston

Purchase Price:$349,000

Cash Outlay:$111,600

Cashflow:$674/mo

Cap Rate:8.32%

IRR:22.53%

Long Term Rental

Pair of Off-Market 1% Rule Quadplexes

13713 Duncum St, Houston

Purchase Price:$580,000

Cash Outlay:$147,900

Cashflow:$604/mo

Cap Rate:7.35%

IRR:22.56%

Mid Term Rental

2006 Built Duplex Close to Medical District and Univ of Houston

4629 Phlox St, Houston

Purchase Price:$410,000

Cash Outlay:$140,700

Cashflow:$1,053/mo

Cap Rate:8.44%

IRR:23.32%