Investment Summary
This property is part of the 29 Pack Portfolio purchased in the summer of 2025. The standard purchase price assigned is $54,000, including related costs.
This property’s cash-on-cash return against the original underwritten capital deployment is a whopping 17.74% the first year. The property is in reasonable shape, and the property management team was able to secure near-top market rent for this large property without much repairs.
The property is in the highly-coveted Bagley area, and the our evaluation of the property to be around $190,000, because it will likely need some repairs to match some of the better comps. Zillow’s algorithm is suggesting about $155,000 in November 2025, which still means our locked value is likely close to $100,000 with this property.
The area is quite desirable to the point where property taxes are very high, and the team has the option to hold to this property while it cash flows, or to sell it for interim capital gain.