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

Occupied Duplex in the Heart of Richardson

104 Trellis Pl, Richardson
ROI
18.64% IRR
Strategy
Long Term Rental
Occupied duplex in the heart of Richardson. Currently leased below market at $2100/mo and $2300/mo. Market rate is $2500 per door. Large 3 bed, 2 bath units. One side is updated with new appliances, quartz counters, floors and fixtures. 3,504 sq ft single story duplex built in 1974. 1,752 sq ft 3 bed 2 bath units leased for $2100/mo expiring 6/30/24 and $2300/mo expiring 5/23/24.

Enter your email to download the proforma

< Back to Daily Deals

Occupied Duplex in the Heart of Richardson

Listed 11/29/2023

104 Trellis Pl, Richardson

Purchase Price:$585,000

Cash Outlay:$157,950

Cashflow:$200/mo

Cap Rate:6.88%

IRR:18.64%

Talk to an analyst about this property

Get a response in less than 24 hours.
Message

See other properties

Mid Term Rental

New Construction Mid-Term Duplex with $20k in Closing Incentives

605 S 13th St, Temple

Purchase Price:$334,990

Cash Outlay:$83,748

Cashflow:$724/mo

Cap Rate:8.28%

IRR:28.42%

Short Term Rental

9-Bed Rent By The Room Deal in Austin

6313 Kedington St, Austin

Purchase Price:$460,000

Cash Outlay:$124,200

Cashflow:$1,267/mo

Cap Rate:9.26%

IRR:29.83%

Short Term Rental

Turnkey 3 Bed STR Pool Home on an Oversize Lot

1268 Hilltop Dr, San Marcos

Purchase Price:$350,000

Cash Outlay:$104,500

Cashflow:$1,721/mo

Cap Rate:11.49%

IRR:38.76%

Long Term Rental

Renovated 1% Rule 6-Plex in Copperas Cove

601 Sunset Ln, Copperas Cove

Purchase Price:$460,000

Cash Outlay:$147,200

Cashflow:$863/mo

Cap Rate:8.54%

IRR:19.92%

B.E.A.F

4 Bed BEAF Deal Close to Ft Sam and Downtown

2618 Green Leaf Way, San Antonio

Purchase Price:$259,000

Cash Outlay:$69,930

Cashflow:$549/mo

IRR:29.36%

Short Term Rental

Turnkey Active STR/MTR in a Great Central Location

1112 W Elsmere Pl, San Antonio

Purchase Price:$299,000

Cash Outlay:$85,730

Cashflow:$857/mo

Cap Rate:9.24%

IRR:28.85%