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

Join our Daily Deal List - Single property

< Back to Daily Deals

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

Listed 07/31/2023

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 analyst about this property

Get a response in less than 24 hours.
Message

See other properties

Mid Term Rental

New Construction Quadplex Near I-35 in Windcrest

7103 Georgeann Dr, San Antonio

Purchase Price:$859,900

Cash Outlay:$272,173

Cashflow:$1,562/mo

Cap Rate:7.66%

IRR:21.87%

Mid Term Rental

Tobin Hill 8-Unit Complex Next to San Antonio College and The Pearl

1625 McCullough Ave, San Antonio

Purchase Price:$950,000

Cash Outlay:$364,000

Cashflow:$1,798/mo

Cap Rate:8.06%

IRR:19.01%

Short Term Rental

Upgraded Northwood Pool Home with $10k Seller Credit

430 Woodcrest Dr, San Antonio

Purchase Price:$490,000

Cash Outlay:$142,300

Cashflow:$1,977/mo

Cap Rate:10.41%

IRR:26.98%

Short Term Rental

Updated 4 Bed STR with a Pool Near Downtown, Airport, and Military Bases

541 Fenwick Dr, Windcrest

Purchase Price:$375,000

Cash Outlay:$111,250

Cashflow:$1,250/mo

Cap Rate:10.13%

IRR:24.23%

Short Term Rental

Turnkey Pool Home Active on Airbnb with Excellent Yield Comes Fully Furnished

8222 Colgate St, Houston

Purchase Price:$499,000

Cash Outlay:$134,730

Cashflow:$1,868/mo

Cap Rate:10.88%

IRR:27.70%

Mid Term Rental

New Construction Fourplex by Medical District and UofH

6423 New York St, Houston

Purchase Price:$900,000

Cash Outlay:$273,000

Cashflow:$ 1,345/mo

Cap Rate:7.97%

IRR:21.49%