🚫 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 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%