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

Value-Add STR 3 Bed with Unfinished ADU in Five Points-Beacon Hill

402 Cincinnati Ave, San Antonio
ROI
27.37% IRR
Strategy
Short Term Rental
Value-Add STR 3 bed with unfinished ADU in Five Points-Beacon Hill. Ideal househack setup or strong cashflow as a pure investment. ARV $400k+ 1,661 sq ft 3 bed, 2 bath SFH built in 1912 with fully upgraded interior including granite counters, custom cabinets, stainless appliances, exposed beams, and all modern finishes. Additional 507 sq ft ADU has electrical and plumbing, ready for finish work.

Enter your email to download the proforma

< Back to Daily Deals

Value-Add STR 3 Bed with Unfinished ADU in Five Points-Beacon Hill

Listed 05/01/2023

402 Cincinnati Ave, San Antonio

Purchase Price:$312,500

Cash Outlay:$126,025

Cashflow:$1,523/mo

Cap Rate:10.26%

IRR:27.37%

Talk to an analyst about this property

Get a response in less than 24 hours.
Message

See other properties

Mid Term Rental

DFW Mid Term Rental Duplexes $462k

2908 S Fielder Rd, Arlington

Purchase Price:$462,000

Cash Outlay:$124,740

Cashflow:$257/mo

Cap Rate:8.53%

IRR:16.20%

Long Term Rental

DFW Cashflowing Quadplex $540k

3200 McLean St, Fort Worth

Purchase Price:$540,000

Cash Outlay:$145,800

Cashflow:$239/mo

Cap Rate:8.79%

IRR:15.76%

Long Term Rental

DFW Cashflowing 6-Plex $650k

513 NW 6th St, Mineral Wells

Purchase Price:$650,000

Cash Outlay:$175,500

Cashflow:$933/mo

Cap Rate:9.34%

IRR:20.72%

B.E.A.F

Appreciating Houston B.E.A.F. Single Family Rental $250k

1818 Jara Ct, Spring

Purchase Price:$250,000

Cash Outlay:$67,500

Cashflow:$30/mo

Cap Rate:8.37%

IRR:13.89%

B.E.A.F

Appreciating DFW B.E.A.F. Single Family Rental $335k

2490 Leona St, Forney

Purchase Price:$335,000

Cash Outlay:$90,450

Cashflow:$100/mo

Cap Rate:8.14%

IRR:13.89%

Long Term Rental

Turnkey 5-Plex Exceeding The 1% Rule $595k *excellent deal, will move quickly*

3918 McKinney Ext, La Marque

Purchase Price:$595,000

Cash Outlay:$160,650

Cashflow:$1,145/mo

Cap Rate:10.02%

IRR:23.57%

Made with ❤️ by WebCherry