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 03/17/2023

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 agent about this property

Get a response in less than 24 hours.
Message

See other properties

Long Term Rental

Sherman / Denison Cashflowing 1% Rule Duplex $210k

1326 W Shepherd St, Denison

Purchase Price:$210,000

Cash Outlay:$56,700

Cashflow:$293/mo

Cap Rate:7.51%

IRR:18.95%

Long Term Rental

Houston 1% Rule Single Family Rental $270k

7215 Wind Dale St, Houston

Purchase Price:$270,000

Cash Outlay:$72,900

Cashflow:$557/mo

Cap Rate:8.31%

IRR:22.83%

Mid Term Rental

San Antonio STR/MTR Duplex Near Airport & Fort Sam $350K

3002 Wroxton, San Antonio

Purchase Price:$350,000

Cash Outlay:$94,500

Cashflow:$143/mo

Cap Rate:7.16%

IRR:14.04%

Long Term Rental

Dallas Excellent Location Househack Duplex $575k

10845 Marchant Cir, Dallas

Purchase Price:$575,000

Cash Outlay:$155,250

Cashflow:$75/mo

Cap Rate:5.68%

IRR:11.28%

Long Term Rental

Fort Worth Turnkey Quadplex $675K

143 Allencrest Dr, Fort Worth

Purchase Price:$675,000

Cash Outlay:$182,250

Cashflow:$240/mo

Cap Rate:6.26%

IRR:12.90%

Long Term Rental

DFW Off-Market Quadplex $565k

3736 Ramona Dr, Fort Worth

Purchase Price:$565,000

Cash Outlay:$152,550

Cashflow:$500/mo

Cap Rate:6.90%

IRR:15.98%