🚫 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

Long Term Rental

Quadplex Near Major Military Base $309k

1301 Wales Dr, Killeen

Purchase Price:$309,000

Cash Outlay:$83,430

Cashflow:$623/mo

Cap Rate:8.40%

IRR:22.35%

Long Term Rental

Occupied Heavy Cashflow Dallas Duplex $280k

9572 Gonzales Dr, Dallas

Purchase Price:$280,000

Cash Outlay:$75,600

Cashflow:$874/mo

Cap Rate:9.73%

IRR:28.59%

Long Term Rental

Cashflowing Dallas Duplex $255k

700 Cumberland St, Dallas

Purchase Price:$255,000

Cash Outlay:$68,850

Cashflow:$406/mo

Cap Rate:7.89%

IRR:19.95%

Mid Term Rental

Exceptional Value Off-Market Quadplex $550k

241 Deerwood Dr, San Antonio

Purchase Price:$550,000

Cash Outlay:$148,500

Cashflow:$28/mo

Cap Rate:6.05%

IRR:11.28%

Long Term Rental

Off Market Cashflowing DFW Duplex $295k

2316 Meadow Ln, Mesquite

Purchase Price:$295,000

Cash Outlay:$79,650

Cashflow:$264/mo

Cap Rate:7.06%

IRR:16.03%

Long Term Rental

Cashflowing Quadplex Near Military Base $385k

4806 Rainbow Cir, Killeen

Purchase Price:$385,000

Cash Outlay:$103,950

Cashflow:$510/mo

Cap Rate:7.58%

IRR:18.48%