🎧 FREE audiobook: The Book on Texas Real Estate Investing — listen now

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

< 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 agent about this property

Get a response in less than 24 hours.
Message

See other properties

Long Term Rental

Houston (Pasadena) SFR with Equity and Great Schools – $245k

5915 Ray Dr, Pasadena

Purchase Price:$245,000

Cash Outlay:$66,150

Cashflow:$36/mo

Cap Rate:5.95%

IRR:11.64%

Long Term Rental

DFW (Fort Worth) 2020 Build Turnkey SFR – $275k

5808 Japonica St, Fort Worth

Purchase Price:$275,000

Cash Outlay:$74,250

Cashflow:$243/mo

Cap Rate:4.72%

IRR:13.80%

Long Term Rental

Fort Worth Cashflowing Turnkey Quadplex – $625k

191 County Road 4849, Newark

Purchase Price:$625,000

Cash Outlay:$168,750

Cashflow:$924/mo

Cap Rate:7.55%

IRR:19.38%

Mid Term Rental

College Station STR MTR LTR Quadplex – $690k

1204 & 1206 Vinyard Ct, College Station

Purchase Price:$690,000

Cash Outlay:$186,300

Cashflow:$3,234/mo

Cap Rate:11.40%

IRR:38.03%

Long Term Rental

Houston SFR with High Rent to Price Ratio – $235k

14746 Jasper Stream Ct, Houston

Purchase Price:$235,000

Cash Outlay:$63,450

Cashflow:$41/mo

Cap Rate:5.98%

IRR:11.78%

Long Term Rental

Austin Area SFR with Equity and High Rent Demand – $300k

317 Greener Dr, Leander

Purchase Price:$300,000

Cash Outlay:$81,000

Cashflow:$245/mo

Cap Rate:4.80%

IRR:13.57%