10 Unit Apartment, 13.5% Cap Rate (Actuals) - Killeen, 76541

Bell County, Killeen, TX, 76541
Sold
Listed at: February 8th, 2022
Price
$280,000
Sq. Footage
0
Type
Attached
Parking
Assigned
Year build
0
Lot size
acres
Bedrooms
0
Bathrooms
0
Half Bathrooms
0
Summary

Immediate cash flow opportunity with 90% occupancy - Trailing 12 NOI is approx. $39k. Central air throughout all units, and rentals are in high demand in this easy to lease area. Property has been self-managed and needs $7200 in foundation repair, a new roof and cosmetic updates in each unit to achieve value-add market rents. All units are m-t-m leases.

  • Purchase: $285,000
  • Taxes: $2,689.82/yr
  • Insurance: $1,100/yr
  • NOI Actuals: $39,000
  • NOI Proforma: $44,000
  • Unit mix:
  • (8) 1 bedroom/1 bath - $350/400/mo current rents ($500/mo market rents)
  • (2) 3 bedroom/2 bath - $600/mo current rents ($625-650/mo market rents
  • Est. Repairs:
  • Foundation: $7,500 (per foundation quote)
  • Roof: $15,000
  • Cosmetic: $50,000 ($5k/unit)


1. Tallbridge Real Estate is selling their equitable interest in the contracts to purchase the aforementioned properties. All properties are sold for cash or hard money. 2. Buyers responsibility to do your own due diligence and verify all information. 3. Prices are NET to seller with buyer paying all closing costs unless otherwise stipulated. 4. Opinions of value / rents are given as a courtesy and no guarantees are expressed or implied.
Street View
Location
current deal
comparables
#2
available
$123k
sold
$99k
Bedrooms
Bathrooms
Sq. footage
Deals nearby
Available
Sold
Contact

Lee Fedornak

No reviews

Disposition manager