Arlington 8-Unit $9,350/mo LTR and STR Eligible Near ATT Stadium $919K
Asset Quality: B | Neighborhood Quality: B | Year Built: 1977
$6,875 current rent with two units vacant and $9,350/mo projected once remaining units filled, giving you immediate cash flow plus lease up and short term rental potential in Arlington’s entertainment district. All units are 2 bed 1 bath with several already renovated and positioned for STR use. Located next to AT&T Stadium and Globe Life Field, demand here is extremely strong for both long and short term tenants. REO pricing at $919,000 versus a $1.225M tax value creates strong entry, and I think this is one of the more interesting hybrid STR multifamily plays in DFW right now. The proforma below reflects use as a traditional LTR deal. STR units in this area will pull $2500 - $3500 per month per unit depending on the season.
Listing Link 111 E Rogers
Sale Price: | $ 919,000 | Cap Rate | 8.16% |
Cash Needed (25% down + cc) | $ 238,940 | Cash on Cash | 8.95% |
P&L | Monthly | Annual | |
Projected Income | $ 9,350 | $ 112,200 | |
Mortgage PMT (6.75% Int) | $ 4,470 | $ 53,646 | |
Taxes | $ 1,532 | $ 18,380 | |
Insurance | $ 582 | $ 6,984 | |
Vacancy Reserve | $ 234 | $ 2,805 | |
Operating Expenses (Maintenance Management Utilities Landscaping HOA) | $ 750 | $ 9,000 | |
NOI (Income less Taxes, Insurance, Vacancy, OpEx) | $ 6,253 | $ 75,031 | |
Cashflow | $ 1,782 | $ 21,385 |
Austin Metro Quadplex $5,400/mo Exceeds 1% Rule $500K
Asset Quality: B | Neighborhood Quality: B | Year Built: 1985
$5,325 current rent with one unit leased as a STR or used by the owner on occasion, putting this above the 1% rule just 25 minutes from Austin. 1985 build with PVC plumbing, copper wiring, and separate meters helps control expenses, while updated interiors keep tenant demand high. Lago Vista has limited multifamily supply, which supports long term occupancy. Seller is willing to take $500,000. We have multiple inspection reports and more images available. Deals like this near Austin are very rare.
Listing Link 20700 Bonanza
Sale Price: | $ 500,000 | Cap Rate | 8.32% |
Cash Needed (25% down + cc) | $ 130,000 | Cash on Cash | 9.53% |
P&L | Monthly | Annual | |
Projected Income | $ 5,400 | $ 64,800 | |
Mortgage PMT (6.75% Int) | $ 2,432 | $ 29,187 | |
Taxes | $ 833 | $ 10,000 | |
Insurance | $ 317 | $ 3,800 | |
Vacancy Reserve | $ 135 | $ 1,620 | |
Operating Expenses (Maintenance Management Utilities Landscaping HOA) | $ 650 | $ 7,800 | |
NOI (Income less Taxes, Insurance, Vacancy, OpEx) | $ 3,465 | $ 41,580 | |
Cashflow | $ 1,033 | $ 12,393 |
Waco New Construction Duplex $3,500/mo Near Baylor $395K
Asset Quality: A | Neighborhood Quality: B | Year Built: 2026
$3,400 to $3,600 projected rent with comps supporting $1,700 to $1,800 per door, putting this near the 1% rule with brand new construction near Baylor. Both units are 3 bed 2.5 bath with modern finishes and full appliance packages, making lease up straightforward with minimal upfront work. Delivered vacant and timed for peak leasing season (assuming we close a week or two before Memorial Day), which helps you get to stabilized income quickly. New construction here has been trading below ask, and I think this gets done around $385,000.
Listing Link 1536 Alexander
Sale Price: | $ 385,000 | Cap Rate | 6.32% |
Cash Needed (25% down + cc) | $ 100,100 | Cash on Cash | 1.85% |
P&L | Monthly | Annual | |
Projected Income | $ 3,500 | $ 42,000 | |
Mortgage PMT (6.75% Int) | $ 1,873 | $ 22,474 | |
Taxes | $ 642 | $ 7,700 | |
Insurance | $ 244 | $ 2,926 | |
Vacancy Reserve | $ 88 | $ 1,050 | |
Operating Expenses (Maintenance Management Utilities Landscaping HOA) | $ 500 | $ 6,000 | |
NOI (Income less Taxes, Insurance, Vacancy, OpEx) | $ 2,027 | $ 24,324 | |
Cashflow | $ 154 | $ 1,850 |
Houston Duplex $2,900/mo High Cash Flow Near Sugar Land $249K
Asset Quality: B | Neighborhood Quality: B | Year Built: 1983
$1,495 current rent with the second unit previously leasing between $1,425 and $1,500, putting stabilized income around $2,900 per month. Both units are 3 bed 2 bath with a new roof in 2022, helping limit near term expenses. One unit is vacant and ready to lease or occupy, giving you immediate income. Located near Sugar Land and Missouri City with very high tenant demand. Property sits in the 500 year flood plain with insurance around $3,900 annually, but it still performs well at this price point and high income level.
Listing Link 11217 Pender
Sale Price: | $ 249,000 | Cap Rate | 7.65% |
Cash Needed (25% down + cc) | $ 64,740 | Cash on Cash | 6.97% |
P&L | Monthly | Annual | |
Projected Income | $ 2,900 | $ 34,800 | |
Mortgage PMT (6.75% Int) | $ 1,211 | $ 14,535 | |
Taxes | $ 415 | $ 4,980 | |
Insurance | $ 325 | $ 3,900 | |
Vacancy Reserve | $ 73 | $ 870 | |
Operating Expenses (Maintenance Management Utilities Landscaping HOA) | $ 500 | $ 6,000 | |
NOI (Income less Taxes, Insurance, Vacancy, OpEx) | $ 1,588 | $ 19,050 | |
Cashflow | $ 376 | $ 4,515 |
San Antonio SFR + Guest Unit $2,350/mo House Hack or LTR Deal $200K
Asset Quality: B | Neighborhood Quality: B | Year Built: 1970
$900 rent from the studio plus $1,400 to $1,500 market rent on the main house puts you around $2,350 stabilized. The guest unit has a private entrance and proven rent, while the main house can be leased or owner occupied. Large lot with no HOA gives room to expand or add additional income over time. Needs light TLC but priced accordingly, and I think this is one of the simplest ways to get into a multi unit setup in San Antonio at a low basis.
Listing Link 4310 Avenida
Sale Price: | $ 200,000 | Cap Rate | 7.69% |
Cash Needed (25% down + cc) | $ 52,000 | Cash on Cash | 7.12% |
P&L | Monthly | Annual | |
Projected Income | $ 2,350 | $ 28,200 | |
Mortgage PMT (6.75% Int) | $ 973 | $ 11,675 | |
Taxes | $ 333 | $ 4,000 | |
Insurance | $ 127 | $ 1,520 | |
Vacancy Reserve | $ 59 | $ 705 | |
Operating Expenses (Maintenance Management Utilities Landscaping HOA) | $ 550 | $ 6,600 | |
NOI (Income less Taxes, Insurance, Vacancy, OpEx) | $ 1,281 | $ 15,375 | |
Cashflow | $ 308 | $ 3,700 |
Thank you for taking a few minutes to review the deals!
If you’re close to making an offer and want to talk it through, grab time here: Calendly Link
If you’re still exploring or want more info on a deal, just reply to this email and I’ll send everything over.
-Vic
