🚫 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 agent about this property

Get a response in less than 24 hours.
Message

See other properties
Updated Today

Long Term Rental

San Antonio Quadplex w/ $60k Price Drop $450k

503 E Southcross Blvd, San Antonio

Purchase Price:$450,000

Cash Outlay:$121,500

Cashflow:$1080/mo

Cap Rate:8.71%

IRR:24.37%

Updated Today

Long Term Rental

DFW Cashflowing Long Term Rental Quadplex $725k

764 E Pecan St, Hurst

Purchase Price:$725,000

Cash Outlay:$195,750

Cashflow:$85/mo

Cap Rate:7.25%

IRR:17.50%

Updated Today

Mid Term Rental

Dallas Mid Term Rental Quadplex $900k

5309 E Side Ave, Dallas

Purchase Price:$900,000

Cash Outlay:$243,000

Cashflow:$1,490/mo

Cap Rate:7.82%

IRR:20.17%

Short Term Rental

Houston 4 Bed + Pool SFR $260k

7062 Windy Pines Dr, Spring

Purchase Price:$255,000

Cash Outlay:$68,850

Cashflow:$176/mo

Cap Rate:6.63%

IRR:14.72%

Long Term Rental

Houston Single Family Rental $270k

1903 Ryansbrook Ln, Spring

Purchase Price:$270,000

Cash Outlay:$72,900

Cashflow:$83/mo

Cap Rate:5.47%

IRR:11.83%

Long Term Rental

DFW Cashflowing Duplex $290k

2316 Meadow Ln, Mesquite

Purchase Price:$290,000

Cash Outlay:$78,300

Cashflow:$145/mo

Cap Rate:6.43%

IRR:13.65%