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

Town Home-Style Fourplex Hitting the 1% Rule Near Texas A&M

2804 Leroy Circle, Killeen
ROI
20.14% IRR
Strategy
Long Term Rental
Townhome-style fourplex hitting the 1% rule near Texas A&M. Currently occupied with 3 leases expiring one month after closing, all 25-30% below market rent. Occupied fourplex built in 2003 with townhome-style units. Two 2 bed, 1.5 bath units and two 3 bed, 1.5 bath units. Three units leased for $695-750/mo ending 5/2023, one unit leased for $900/mo until 2/2024. Market rents $950-1000 for 2 bed units, $1100-1200/mo for 3 beds.

Enter your email to download the proforma

< Back to Daily Deals

Town Home-Style Fourplex Hitting the 1% Rule Near Texas A&M

Listed 03/27/2023

2804 Leroy Circle, Killeen

Purchase Price:$395,000

Cash Outlay:$116,650

Cashflow:$491/mo

Cap Rate:7.15%

IRR:20.14%

Talk to an agent about this property

Get a response in less than 24 hours.
Message

See other properties

Long Term Rental

Houston Single Family Rental $250k

3606 Fuller Bluff Dr, Spring

Purchase Price:$250,000

Cash Outlay:$67,500

Cashflow:$62/mo

Cap Rate:6.28%

IRR:12.39%

Long Term Rental

San Antonio Renovated Duplex $275k

5110 Meadow Cv, San Antonio

Purchase Price:$275,000

Cash Outlay:$74,250

Cashflow:$67/mo

Cap Rate:6.43%

IRR:13.12%

Long Term Rental

Houston Single Family Rental $290k

3025 Iron Woods Dr, Katy

Purchase Price:$290,000

Cash Outlay:$78,300

Cashflow:$207/mo

Cap Rate:6.84%

IRR:15.06%

Long Term Rental

DFW Single Family Rental $300k

400 Antietam Way, Mesquite

Purchase Price:$300,000

Cash Outlay:$81,000

Cashflow:$40/mo

Cap Rate:6.14%

IRR:11.73%

Mid Term Rental

Houston Duplex Near Medical Center $390k

8115 Marcy Dr #A/B, Houston

Purchase Price:$390,000

Cash Outlay:$105,030

Cashflow:$413/mo

Cap Rate:7.26%

IRR:17.05%

Long Term Rental

Houston Quadplex $420k

7425 Avenue E, Houston

Purchase Price:$420,000

Cash Outlay:$113,400

Cashflow:$448/mo

Cap Rate:7.26%

IRR:17.08%