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

Join our Daily Deal List - Single property

< 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 analyst about this property

Get a response in less than 24 hours.
Message

See other properties
Updated Today

Long Term Rental

Turnkey Duplex Built in 2022 with Solid Price:Rent Ratio and Rapid Development Nearby

5037 Van Fleet St #A/B, Houston

Purchase Price:$400,000

Cash Outlay:$128,000

Cashflow:$192/mo

Cap Rate:6.61%

IRR:16.89%

Updated Today

Long Term Rental

Cashflowing 5-Unit Complex Next to Lyndon B Johnson Hospital

5603 Pickfair St, Houston

Purchase Price:$500,000

Cash Outlay:$160,000

Cashflow:$468/mo

Cap Rate:7.43%

IRR:16.19%

Updated Today

Long Term Rental

Strong Cashflow 34-Unit Complex

2183 E Cherry St, Paris

Purchase Price:$1,900,000

Cash Outlay:$683,000

Cashflow:$4,281/mo

Cap Rate:8.65%

IRR:22.95%

Long Term Rental

Cashflow 6-Unit in Killeen Hitting 1% Rule

607 W Church Ave, Killeen

Purchase Price:$415,000

Cash Outlay:$132,800

Cashflow:$455/mo

Cap Rate:7.62%

IRR:19.28%

Long Term Rental

Renovated 1% Rule duplex in Killeen

1802 Fairview Dr, Killeen

Purchase Price:$215,000

Cash Outlay:$58,050

Cashflow:$131/mo

Cap Rate:7.19%

IRR:19.78%

Long Term Rental

Cashflow Quadplex in Killeen

1703 Spring Rose Cir, Killeen

Purchase Price:$350,000

Cash Outlay:$94,500

Cashflow:$245/mo

Cap Rate:7.30%

IRR:17.50%