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

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

2804 Leroy Circle, Killeen
ROI
16.65% 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

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

Listed 05/12/2023

2804 Leroy Circle, Killeen

Purchase Price:$395,000

Cash Outlay:$116,650

Cashflow:$491/mo

Cap Rate:7.15%

IRR:16.65%

Talk to an analyst about this property

Get a response in less than 24 hours.
Message

See other properties

Long Term Rental

Occupied Quadplex Near Military Base $420k

1606 Aztec Trce, Harker Heights

Purchase Price:$420,000

Cash Outlay:$113,400

Cashflow:$382/mo

Cap Rate:6.47%

IRR:15.51%

Short Term Rental

Fully Occupied STR/MTR/LTR Quadplex $495k

410 Estelle St, Houston

Purchase Price:$495,000

Cash Outlay:$133,650

Cashflow:$514/mo

Cap Rate:6.63%

IRR:16.25%

Long Term Rental

Turnkey 5-Plex Exceeding The 1% Rule $595k

3918 McKinney Ext, La Marque

Purchase Price:$595,000

Cash Outlay:$160,650

Cashflow:$1,200/mo

Cap Rate:7.80%

IRR:21.76%

Long Term Rental

Renovated Quadplex Exceeding The 1% Rule $650k

912 Isbell Rd, Fort Worth

Purchase Price:$650,000

Cash Outlay:$175,500

Cashflow:$1,104/mo

Cap Rate:7.42%

IRR:19.97%

Long Term Rental

Cashflowing Off-Market Houston SFR $200k *great deal*

5414 Canterway Dr, Houston

Purchase Price:$300,000

Cash Outlay:$81,000

Cashflow:$245/mo

Cap Rate:6.64%

IRR:18.32%

Long Term Rental

Cashflowing Triplex Near Military Base $300k

900-910 S 15th St, Copperas Cove

Purchase Price:$300,000

Cash Outlay:$81,000

Cashflow:$435/mo

Cap Rate:9.28%

IRR:20.72%