2356 Beverly Ave, Fort Worth
Purchase Price:$224,200
Cash Outlay:$70,534
Cashflow:$420/mo
Cap Rate:7.45%
IRR:22.40%
Short Term Rental
DFW Lakefront STR Averaging $7K/mo | $450k511 Lakeside Dr, Rockwall
Purchase Price:$450,000
Cash Outlay:$121,500
Cashflow:$950/mo
Cap Rate:8.37%
IRR:23.11%
Short Term Rental
Dallas STR With Long History of Proven Performance | $460K3615 Mcbroom St, Dallas
Purchase Price:$460,000
Cash Outlay:$124,200
Cashflow:$996/mo
Cap Rate:8.43%
IRR:23.42%
Short Term Rental
Houston Off-Market Furnished STR | $530K5407 Ariel St, Houston
Purchase Price:$530,000
Cash Outlay:$143,100
Short Term Rental
Grand Prairie Proven STR Revenue | $505K313 Melorine Dr, Grand Prairie
Purchase Price:$505,000
Cash Outlay:$136,350
Short Term Rental
Houston Turnkey STR with $127k Annual Revenue | $575K4749 Benning Dr, Houston
Purchase Price:$575,000
Cash Outlay:$155,250
Cashflow:$2,117/mo
Cap Rate:10.25%
IRR:32.24%
Long Term Rental
Houston (Rosharon) 7.8% Cap Rental | $300K1242 Scarlet Creek Dr, Rosharon
Purchase Price:$300,000
Cash Outlay:$81,000
