Occupied 14-Unit Apartment Complex Hitting the 1% Rule for Under $50k per Door

1405 N Gray St, Killeen
ROI
19.38% IRR
Strategy
Long Term Rental
Occupied 14-unit apartment complex hitting the 1% Rule for under $50k per door. All 1 bed units leased for $535/mo on average ($7500/mo gross) with market rents at $550-600/mo. 7,050 sq ft two story 14-unit complex with all 1 bed, 1 bath units. Built in 1976. Fully occupied on 12-month leases from $450-600/mo expiring from 8/31/23-5/31/24.

Enter your email to download the proforma

Join our Daily Deal List - Single property

< Back to Daily Deals

Occupied 14-Unit Apartment Complex Hitting the 1% Rule for Under $50k per Door

Listed 07/20/2023

1405 N Gray St, Killeen

Purchase Price:$650,000

Cash Outlay:$1175,500

Cashflow:$742/mo

Cap Rate:7.21%

IRR:19.38%

Talk to an analyst about this property

Get a response in less than 24 hours.
Message

See other properties
Updated Today

Long Term Rental

Turnkey Duplex Built in 2022 with Solid Price:Rent Ratio and Rapid Development Nearby

5037 Van Fleet St #A/B, Houston

Purchase Price:$400,000

Cash Outlay:$128,000

Cashflow:$192/mo

Cap Rate:6.61%

IRR:16.89%

Updated Today

Long Term Rental

Cashflowing 5-Unit Complex Next to Lyndon B Johnson Hospital

5603 Pickfair St, Houston

Purchase Price:$500,000

Cash Outlay:$160,000

Cashflow:$468/mo

Cap Rate:7.43%

IRR:16.19%

Updated Today

Long Term Rental

Strong Cashflow 34-Unit Complex

2183 E Cherry St, Paris

Purchase Price:$1,900,000

Cash Outlay:$683,000

Cashflow:$4,281/mo

Cap Rate:8.65%

IRR:22.95%

Long Term Rental

Cashflow 6-Unit in Killeen Hitting 1% Rule

607 W Church Ave, Killeen

Purchase Price:$415,000

Cash Outlay:$132,800

Cashflow:$455/mo

Cap Rate:7.62%

IRR:19.28%

Long Term Rental

Renovated 1% Rule duplex in Killeen

1802 Fairview Dr, Killeen

Purchase Price:$215,000

Cash Outlay:$58,050

Cashflow:$131/mo

Cap Rate:7.19%

IRR:19.78%

Long Term Rental

Cashflow Quadplex in Killeen

1703 Spring Rose Cir, Killeen

Purchase Price:$350,000

Cash Outlay:$94,500

Cashflow:$245/mo

Cap Rate:7.30%

IRR:17.50%