Share this listing
Pre-formatted captions, a short link, and a QR code — ready to paste.
Share image
Sized for LinkedIn · 1200×627 — matches the caption above.
Rendering preview…
Brittany Lane
Livingston, TX 77351
Asking Price
$5.89M
Asset Type
Single Family Rental Portfolio Multifamily
Class
Class B
What's Special
TOWNE SOUTH 54 Unit Duplexes <ul><li>54 established units</li><li>7.34 acres</li><li>City Utilities</li><li>Fully occupied </li></ul>
Free Valuation Calculator
No login requiredRun the numbers on this deal. All calculations are estimates — verify with your lender and accountant.
NOI
$80,000
Cap Rate
1.36%
DSCR
0.23
Underwater
Cash-on-Cash
-15.27%
Monthly Payment
$29,165.244
Annual Cash Flow
$-269,982.923
