🚫 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

Long Term Rental

Quadplex Near Major Military Base $309k

1301 Wales Dr, Killeen

Purchase Price:$309,000

Cash Outlay:$83,430

Cashflow:$623/mo

Cap Rate:8.40%

IRR:22.35%

Long Term Rental

Occupied Heavy Cashflow Dallas Duplex $280k

9572 Gonzales Dr, Dallas

Purchase Price:$280,000

Cash Outlay:$75,600

Cashflow:$874/mo

Cap Rate:9.73%

IRR:28.59%

Long Term Rental

Cashflowing Dallas Duplex $255k

700 Cumberland St, Dallas

Purchase Price:$255,000

Cash Outlay:$68,850

Cashflow:$406/mo

Cap Rate:7.89%

IRR:19.95%

Mid Term Rental

Exceptional Value Off-Market Quadplex $550k

241 Deerwood Dr, San Antonio

Purchase Price:$550,000

Cash Outlay:$148,500

Cashflow:$28/mo

Cap Rate:6.05%

IRR:11.28%

Long Term Rental

Off Market Cashflowing DFW Duplex $295k

2316 Meadow Ln, Mesquite

Purchase Price:$295,000

Cash Outlay:$79,650

Cashflow:$264/mo

Cap Rate:7.06%

IRR:16.03%

Long Term Rental

Cashflowing Quadplex Near Military Base $385k

4806 Rainbow Cir, Killeen

Purchase Price:$385,000

Cash Outlay:$103,950

Cashflow:$510/mo

Cap Rate:7.58%

IRR:18.48%