Updated “1% Rule” 5-Plex in Port Lavaca
413 S Bauer Dr, Port Lavaca
ROI
24.55% IRR
Strategy
Long Term Rental
Updated "1% Rule" 5-plex in Port Lavaca. (4) 2 bed/2 bath units and (1) efficiency unit. Gross rent $4395/mo with an 8% cap rate.
413 S Bauer Dr, Port Lavaca
Purchase Price:$325,000
Cash Outlay:$87,750
Cashflow:$624/mo
Cap Rate:8.13%
IRR:24.55%
Long Term Rental
Quadplex Near Major Military Base $309k1301 Wales Dr, Killeen
Purchase Price:$309,000
Cash Outlay:$83,430
Cashflow:$623/mo
Cap Rate:8.40%
IRR:22.35%
Long Term Rental
Occupied Heavy Cashflow Dallas Duplex $280k9572 Gonzales Dr, Dallas
Purchase Price:$280,000
Cash Outlay:$75,600
Cashflow:$874/mo
Cap Rate:9.73%
IRR:28.59%
Long Term Rental
Cashflowing Dallas Duplex $255k700 Cumberland St, Dallas
Purchase Price:$255,000
Cash Outlay:$68,850
Cashflow:$406/mo
Cap Rate:7.89%
IRR:19.95%
Mid Term Rental
Exceptional Value Off-Market Quadplex $550k241 Deerwood Dr, San Antonio
Purchase Price:$550,000
Cash Outlay:$148,500
Cashflow:$28/mo
Cap Rate:6.05%
IRR:11.28%
Long Term Rental
Off Market Cashflowing DFW Duplex $295k2316 Meadow Ln, Mesquite
Purchase Price:$295,000
Cash Outlay:$79,650
Cashflow:$264/mo
Cap Rate:7.06%
IRR:16.03%
Long Term Rental
Cashflowing Quadplex Near Military Base $385k4806 Rainbow Cir, Killeen
Purchase Price:$385,000
Cash Outlay:$103,950
Cashflow:$510/mo
Cap Rate:7.58%
IRR:18.48%
