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

Occupied SFH + ADU with Value-Add Potential and Solid Cashflow Near Texas A&M

916 Bernard Dr, San Antonio
ROI
20.45% IRR
Strategy
Long Term Rental
Occupied SFH + ADU with value-add potential and solid cashflow near Texas A&M. 3 bed main house plus 4 bed second house on a nearly half acre lot. 964 sq ft 3 bed, 1 bath main house built in 1930. Plus 2,074 sq ft 4 bed, 2 bath second home built in 2006. Both currently occupied, with cosmetic value-add potential to reach top of market rents. Floors, paint, cabinets, counters, trimwork.

Enter your email to download the proforma

< Back to Daily Deals

Occupied SFH + ADU with Value-Add Potential and Solid Cashflow Near Texas A&M

Listed 04/25/2023

916 Bernard Dr, San Antonio

Purchase Price:$248,000

Cash Outlay:$86,960

Cashflow:$372/mo

Cap Rate:7.08%

IRR:20.45%

Talk to an agent about this property

Get a response in less than 24 hours.
Message

See other properties

Mid Term Rental

Dallas 6-Plex $1.1M

2401 Doreen St, Grand Prairie

Purchase Price:$1,100,000

Cash Outlay:$297,000

Cashflow:$3,072/mo

Cap Rate:9.34%

IRR:27.23%

Long Term Rental

San Antonio Off-Market Seller Financed Duplex $210k

1838 Buffalo St, San Antonio

Purchase Price:$210,000

Cash Outlay:$56,700

Cashflow:$659/mo

Cap Rate:8.64%

IRR:23.77%

Long Term Rental

Houston Cashflowing New Build w/ 5.99% Rate $326k

10503 Moon Valley Ln, Rosharon

Purchase Price:$326,500

Cash Outlay:$88,155

Cashflow:$181/mo

Cap Rate:6.05%

IRR:13.61%

Long Term Rental

Sherman Remodeled and Occupied Duplex $365k

403-405 N Burdette Ave, Sherman

Purchase Price:$365,000

Cash Outlay:$98,550

Cashflow:$24/mo

Cap Rate:5.91%

IRR:11.21%

Long Term Rental

Dallas Duplex Fully Occupied $450k

315 Queens Ct S, Mansfield

Purchase Price:$450,000

Cash Outlay:$121,500

Cashflow:$375/mo

Cap Rate:6.99%

IRR:15.83%

Long Term Rental

Houston Off-Market SFR Property $317

10623 Cascade Creek Dr, Rosharon

Purchase Price:$317,500

Cash Outlay:$85,725

Cashflow:$153/mo

Cap Rate:5.96%

IRR:13.17%