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 from day one. 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 01/23/2024

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 agent about this property

Get a response in less than 24 hours.
Message

See other properties

Long Term Rental

Sherman / Denison Cashflowing 1% Rule Duplex $210k

1326 W Shepherd St, Denison

Purchase Price:$210,000

Cash Outlay:$56,700

Cashflow:$293/mo

Cap Rate:7.51%

IRR:18.95%

Long Term Rental

Houston 1% Rule Single Family Rental $270k

7215 Wind Dale St, Houston

Purchase Price:$270,000

Cash Outlay:$72,900

Cashflow:$557/mo

Cap Rate:8.31%

IRR:22.83%

Mid Term Rental

San Antonio STR/MTR Duplex Near Airport & Fort Sam $350K

3002 Wroxton, San Antonio

Purchase Price:$350,000

Cash Outlay:$94,500

Cashflow:$143/mo

Cap Rate:7.16%

IRR:14.04%

Long Term Rental

Dallas Excellent Location Househack Duplex $575k

10845 Marchant Cir, Dallas

Purchase Price:$575,000

Cash Outlay:$155,250

Cashflow:$75/mo

Cap Rate:5.68%

IRR:11.28%

Long Term Rental

Fort Worth Turnkey Quadplex $675K

143 Allencrest Dr, Fort Worth

Purchase Price:$675,000

Cash Outlay:$182,250

Cashflow:$240/mo

Cap Rate:6.26%

IRR:12.90%

Long Term Rental

DFW Off-Market Quadplex $565k

3736 Ramona Dr, Fort Worth

Purchase Price:$565,000

Cash Outlay:$152,550

Cashflow:$500/mo

Cap Rate:6.90%

IRR:15.98%