🚫 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. 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 10/27/2023

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

Short Term Rental

DFW SFR w/ Built-In Equity $215k

1019 Halifax Ln, Forney

Purchase Price:$215,000

Cash Outlay:$58,050

Cashflow:$186/mo

Cap Rate:4.79%

IRR:13.63%

Short Term Rental

New Braunfels SFR w/ Built-In Equity $249k

317 Hummingbird Dr, New Braunfels

Purchase Price:$249,000

Cash Outlay:$67,230

Cashflow:$256/mo

Cap Rate:4.60%

IRR:14.17%

Long Term Rental

Killeen 1% Rule Quadplex $350k

1313 Quail Cir, Killeen

Purchase Price:$350,000

Cash Outlay:$94,500

Cashflow:$602/mo

Cap Rate:7.90%

IRR:20.54%

Long Term Rental

DFW Value-Add Duplex $370k

316 Shady Valley Dr, Mansfield

Purchase Price:$370,000

Cash Outlay:$99,900

Cashflow:$692/mo

Cap Rate:8.08%

IRR:21.39%

Long Term Rental

Houston New Construction Duplex $409k

7813 Laura Koppe Rd, Houston

Purchase Price:$409,000

Cash Outlay:$110,430

Cashflow:$163/mo

Cap Rate:6.31%

IRR:13.08%

Long Term Rental

DFW 10-Plex Near Universities $800k

613 W Hickory St, Denton

Purchase Price:$800,000

Cash Outlay:$216,000

Cashflow:$1,015/mo

Cap Rate:7.36%

IRR:18.00%