🚫 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

Seller-Financing 5-Plex Cashflow Play in Harker Heights

306 W Valley Rd, Harker Heights

Purchase Price:$275,000

Cash Outlay:$70,500

Cashflow:$382/mo

Cap Rate:8.25%

IRR:21.23%

Long Term Rental

Cashflow 1% Rule Quadplex in Killeen

1703 Spring Rose Cir, Killeen

Purchase Price:$350,000

Cash Outlay:$94,500

Cashflow:$426/mo

Cap Rate:7.30%

IRR:19.73%

Long Term Rental

Rare Georgetown Quadplex Next to St David’s Hospital

1200 Southwalk St, Georgetown

Purchase Price:$731,000

Cash Outlay:$247,370

Cashflow:$1,477/mo

Cap Rate:7.73%

IRR:21.38%

Mid Term Rental

Value-Add Duplex in South Austin

2211 E Stassney Ln, Austin

Purchase Price:$385,000

Cash Outlay:$128,950

Cashflow:$622/mo

Cap Rate:7.31%

IRR:20.00%

Short Term Rental

Renovated Mid-Century Pool Home in An Excellent Location

3147 Leyte St, San Antonio

Purchase Price:$339,000

Cash Outlay:$101,530

Cashflow:$937/mo

Cap Rate:8.87%

IRR:27.25%

Mid Term Rental

Fully Occupied Quadplex in NE San Antonio Built in 2007

10810 Mathom Landing, Universal City

Purchase Price:$645,000

Cash Outlay:$214,150

Cashflow:$1,847/mo

Cap Rate:8.71%

IRR:25.26%