FREE book: The Book on Texas Real Estate Investing — download now

Value-Add 1% Rule Duplex by Lockheed Martin

205 S Las Vegas Trl, White Settlement
ROI
19.30% IRR
Strategy
Long Term Rental
Value-add 1% Rule duplex by Lockheed Martin. One side occupied m2m to a relative, other side owner occupied needing 30-day leaseback. 2,304 sq ft duplex built in 1984 with 2 beds, 1.5 baths per side. One side occupied month to month for $925, other side owner occupied and will need a 30-day leaseback.

Enter your email to download the proforma

< Back to Daily Deals

Value-Add 1% Rule Duplex by Lockheed Martin

Listed 11/03/2023

205 S Las Vegas Trl, White Settlement

Purchase Price:$265,000

Cash Outlay:$91,550

Cashflow:$309/mo

Cap Rate:7.63%

IRR:19.30%

Talk to an agent about this property

Get a response in less than 24 hours.
Message

See other properties

Long Term Rental

Houston 1% Rule Duplex $299k

8202 Cannon St, Houston

Purchase Price:$299,000

Cash Outlay:$80,730

Cashflow:$396/mo

Cap Rate:6.99%

IRR:17.88%

Long Term Rental

Austin (Quail Creek) Fully Occupied Duplex $400k

900 Fieldwood Dr, Austin

Purchase Price:$400,000

Cash Outlay:$108,000

Cashflow:$418/mo

Cap Rate:6.65%

IRR:16.29%

Long Term Rental

San Antonio Fully Occupied Quadplex $490k

7568 Windsor Oaks, San Antonio

Purchase Price:$490,000

Cash Outlay:$132,300

Cashflow:$342/mo

Cap Rate:6.23%

IRR:14.33%

Long Term Rental

Austin (Travis Heights) Off Market Fully Occupied Duplex $725k

1909 Woodland Ave, Austin

Purchase Price:$725,000

Cash Outlay:$195,750

Cashflow:$523/mo

Cap Rate:6.26%

IRR:14.47%

Long Term Rental

Houston Off-Market Turnkey SFR Portfolio $1.13M

10610-10643 Cascade Creek Dr, Rosharon

Purchase Price:$1,130,000

Cash Outlay:$305,100

Cashflow:$1,430/mo

Cap Rate:6.91%

IRR:17.53%

Long Term Rental

Killeen CASH COW 31-Unit Multifamily $1.99M

209 Root Ave, Killeen

Purchase Price:$1,990,000

Cash Outlay:$537,300

Cashflow:$7,795/mo

Cap Rate:10.10%

IRR:32.51%