Off-Market 1% Rule Quadplex Next to Lockheed Martin

8028 Cambridge Cir, White Settlement

ROI

21.19% IRR

Strategy

Long Term Rental

Off-market 1% Rule quadplex next to Lockheed Martin. (2) 2bd units, (2) 1bd units. 3 of 4 tenants are on Section 8 Housing. Rents are $1335, 1100, 1100, and 695 (lease expired 1/31/24).

Enter your email to download the proforma

< Back to Daily Deals

Off-Market 1% Rule Quadplex Next to Lockheed Martin

Listed 03/13/2024

Download the report Talk to an agent

8028 Cambridge Cir, White Settlement

Purchase Price:$515,000

Cash Outlay:$139,050

Cashflow:$501/mo

Cap Rate:7.01%

IRR:21.19%

Talk to an agent about this property

Get a response in less than 24 hours.

Message

See other properties

Long Term Rental

Killeen Fully Occupied Quadplex $325k

1108 Eastside Dr, Killeen

Purchase Price:$325,000

Cash Outlay:$87,750

Cashflow:$587/mo

Cap Rate:8.06%

IRR:21.14%

Long Term Rental

Houston Occupied Duplex $335k

4340 Phlox St, Houston

Purchase Price:$335,000

Cash Outlay:$90,450

Cashflow:$731/mo

Cap Rate:8.46%

IRR:23.54%

Long Term Rental

Dallas Turnkey Duplex $415k

312 California Dr, Glenn Heights

Purchase Price:$415,000

Cash Outlay:$112,050

Cashflow:$274/mo

Cap Rate:6.63%

IRR:14.68%

Long Term Rental

Fort Worth Quadplex $500k

3204 McLean St, Fort Worth

Purchase Price:$500,000

Cash Outlay:$135,000

Cashflow:$667/mo

Cap Rate:7.44%

IRR:18.59%

Long Term Rental

Fort Worth 1% Rule Duplex $320k

8521 Gatlinburg Dr, Fort Worth

Purchase Price:$320,000

Cash Outlay:$86,400

Cashflow:$566/mo

Cap Rate:7.96%

IRR:21.12%

Long Term Rental

Fort Worth 1% Rule Duplex $325k

3411 Stonewall Ln, Fort Worth

Purchase Price:$325,000

Cash Outlay:$87,750

Cashflow:$491/mo

Cap Rate:7.65%

IRR:19.63%