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

Occupied 6-Unit Complex with Assumable Loan at 4.5% Interest

905 E Fayle St, Baytown
ROI
15.61% IRR
Strategy
Long Term Rental
Occupied 6-unit complex with assumable loan at 4.5% interest. Strong cashflow in a C grade area. Rented for $4525/mo. Tenants pay own electric, owner pays water, gas, trash, and common area electric. 6-unit complex built in 1960 with (5) 1 bed, 1 bath units plus (1) studio. Currently fully occupied for $4525/mo ($782/mo avg for 1 beds and $615/mo for suite). Tenants pay own electric, owner pays water, gas, trash, and common area electric.

Enter your email to download the proforma

< Back to Daily Deals

Occupied 6-Unit Complex with Assumable Loan at 4.5% Interest

Listed 12/07/2023

905 E Fayle St, Baytown

Purchase Price:$420,000

Cash Outlay:$144,400

Cashflow:$730/mo

Cap Rate:6.08%

IRR:15.61%

Talk to an analyst about this property

Get a response in less than 24 hours.
Message

See other properties

Long Term Rental

Katy 2022 Build Single Family Rental $265k Rent $2350

26806 Wilderye Cove Ln, Katy

Purchase Price:$265,000

Cash Outlay:$71,550

Cashflow:$256/mo

Cap Rate:4.68%

IRR:13.97%

Long Term Rental

DFW 2021 Build Single Family Rental $280k Rent $2450

3128 Frazier St, Mesquite

Purchase Price:$280,000

Cash Outlay:$75,600

Cashflow:$110/mo

Cap Rate:5.36%

IRR:12.12%

Long Term Rental

DFW Duplex For Cashflow and Appreciation $345k

6812 S Creek Dr, Fort Worth

Purchase Price:$345,000

Cash Outlay:$93,150

Cashflow:$325/mo

Cap Rate:6.97%

IRR:16.15%

Short Term Rental

DFW Active AirBnB $625k

2030 Klondike St, Grand Prairie

Purchase Price:$625,000

Cash Outlay:$168,750

Cashflow:$2,205/mo

Cap Rate:10.07%

IRR:30.75%

Long Term Rental

Premiere 10 Bedroom Househack Deal in Plano $695k

2808 Clear Springs Dr, Plano

Purchase Price:$695,000

Cash Outlay:$187,650

Cashflow:$1,405/mo

Cap Rate:10.06%

IRR:49.71%

Long Term Rental

Off Market Cashflowing DFW Duplex $295k

2316 Meadow Ln, Mesquite

Purchase Price:$295,000

Cash Outlay:$79,650

Cashflow:$300/mo

Cap Rate:7.06%

IRR:16.57%