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

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 Duplex $230k

3230 Scotch Moss Ln, La Porte

Purchase Price:$230,000

Cash Outlay:$62,100

Cashflow:$574/mo

Cap Rate:8.98%

IRR:25.06%

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:6.03%

IRR:11.20%

Long Term Rental

Copperas Cove 6-Plex $365k

501 Sunset Ln, Copperas Cove

Purchase Price:$365,000

Cash Outlay:$98,550

Cashflow:$907/mo

Cap Rate:8.97%

IRR:25.02%

Long Term Rental

DFW Fully Occupied Duplex $425k

1009 Vera Ct, Irving

Purchase Price:$425,000

Cash Outlay:$114,750

Cashflow:$195/mo

Cap Rate:6.54%

IRR:13.58%

Short Term Rental

Austin High Performing AirBnB $685k

2511 Piping Rock Trl, Austin

Purchase Price:$685,000

Cash Outlay:$184,950

Cashflow:$679/mo

Cap Rate:7.17%

IRR:16.57%

Long Term Rental

Houston Seller Financing Triplex $295k

2521 Texas Ave, Texas City

Purchase Price:$295,000

Cash Outlay:$79,650

Cashflow:$1,357/mo

Cap Rate:10.92%

IRR:34.01%