Case Study: Wier

5-Unit Multifamily | South Phoenix, AZ

Infinite Return in 12 Months Through Smart Renovation & Financing

Deal Snapshot

Weir was acquired off-market from a motivated landlord looking to exit. We converted underutilized storage into a rentable studio, executed ~$100K in targeted CapEx (roof, AC, paint, deferred maintenance), stabilized the rent roll, and completed a cash-out refinance within 12 months. The result: infinite return, tax-free liquidity, and ongoing strong performance.

Get first look access to deals like this.

Join our investor list →

Strategy

Off-market acquisition with direct-to-owner terms
Converted storage into a studio unit to add income
Renovated key building systems and deferred maintenance
Stabilized rents and executed refinance quickly

Apply to Partner

Pro Forma vs. Actual Performance

Pro Forma 2025

Stabilized Cap Rate: 7.34%

IRR: 85%

Cash on Cash Return: -23%

Projected Gross Rent: $62,355

Annual Appreciation & Expense Increase: 3%

Actual 2025

Gross Rent: $79,632 (27% above pro forma)

Annual Equity Appreciation: ~27%

Cash-Out Refi Proceeds: ~$145,000 (tax-free)

Capital Left in Deal: $0

Remaining Equity: Significant due to NOI growth and market lift

Long-Term Metrics

Equity Multiple: 4.5x+ (est.)
IRR: 35%+
Monthly Cash Flow: Ongoing, post-refi
Depreciation (Year 1): $104,000
Ongoing Depreciation: ~$10,770/year

Want to see what’s in the pipeline? View current opportunities →

Investor Insights

Weir demonstrates how creative vision and smart capital deployment drive scalable returns. The unit conversion created immediate income. Timing the refinance before rate hikes preserved long-term cash flow. Tax planning amplified yield. This is the blueprint for zero-capital, high-return investing.

If you're serious about scaling wealth through real estate, book a strategy call →

Don’t miss deals like this. Subscribe to our investor list →

You bring capital. We bring execution. Apply to JV now →