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

Value-Add 4 Bed SFH with 2 Large Trailers Next to Medical City

3920 Gayla Ln, Denton

ROI

20.24% IRR

Strategy

Long Term Rental

Value-add 4 bed SFH with 2 large trailers next to Medical City. Previously rented for $2200, $1650, and $1250/mo. 4 bed, 2 bath main house with partially updated interior, needs light exterior work. Previously rented for $2200/mo. Two trailers on site also partially updated inside, need light cosmetics. Previously rented for $1650 and $1200/mo.

Enter your email to download the proforma

< Back to Daily Deals

Value-Add 4 Bed SFH with 2 Large Trailers Next to Medical City

Listed 07/31/2023

Download the report Talk to an agent

3920 Gayla Ln, Denton

Purchase Price:$455,000

Cash Outlay:$185,600

Cashflow:$997/mo

Cap Rate:8.20%

IRR:20.24%

Talk to an agent about this property

Get a response in less than 24 hours.

Message

See other properties

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%

Mid Term Rental

Houston Duplex Near Medical Center $390k

8115 Marcy Dr #A/B, Houston

Purchase Price:$390,000

Cash Outlay:$105,030

Cashflow:$94/mo

Cap Rate:6.12%

IRR:12.18%

Long Term Rental

DFW Cashflowing Duplex $500k

801-803 S 6th St, Garland

Purchase Price:$500,000

Cash Outlay:$135,000

Cashflow:$763/mo

Cap Rate:7.67%

IRR:19.45%