1% Rule Value-Add Duplex in San Antonio
5250 Gawain Dr, San Antonio
ROI
18.15% IRR
Strategy
Long Term Rental
1% Rule value-add duplex in San Antonio. Centrally located close to downtown, airport, military bases, and medical centers.
5250 Gawain Dr, San Antonio
Purchase Price:$235,000
Cash Outlay:$83,450
Cashflow:$207/mo
Cap Rate:6.38%
IRR:18.15%
Long Term Rental
Dallas 1% Rule Duplex $250k108 S Westmoreland Rd, Dallas
Purchase Price:$250,000
Cash Outlay:$67,500
Cashflow:$362/mo
Cap Rate:7.57%
IRR:19.25%
Long Term Rental
Fort Worth Cashflowing Duplex $255k1241 Lowe St, Fort Worth
Purchase Price:$255,000
Cash Outlay:$68,850
Cashflow:$367/mo
Cap Rate:7.56%
IRR:19.19%
Long Term Rental
UNICORN Cashflow Deal $275k1705 Holloman Dr, Port Lavaca
Purchase Price:$275,000
Cash Outlay:$74,250
Cashflow:$1,001/mo
Cap Rate:10.20%
IRR:32.00%
Short Term Rental
Fort Worth Cashflowing Duplex $295k4501 Tree Ln, Fort Worth
Purchase Price:$295,000
Cash Outlay:$79,650
Cashflow:$249/mo
Cap Rate:6.85%
IRR:15.74%
Long Term Rental
Fort Worth Cashflowing Duplex $330k3411 Stonewall Ln, Fort Worth
Purchase Price:$330,000
Cash Outlay:$89,100
Cashflow:$287/mo
Cap Rate:6.88%
IRR:15.89%
Mid Term Rental
Dallas Cashflowing MTR Duplex $380k2214 Lavern St, Arlington
Purchase Price:$380,000
Cash Outlay:$102,600
Cashflow:$372/mo
Cap Rate:7.01%
IRR:16.53%
