3602 Lily Ln, Rowlett
Purchase Price:$418,000
Cash Outlay:$132,860
Cashflow:$1,465/mo
Cap Rate:9.83%
IRR:23.31%
Long Term Rental
Quadplex Exceeding The 1% Rule $317k4503 Westcliff Rd, Killeen
Purchase Price:$317,000
Cash Outlay:$85,590
Cashflow:$657/mo
Cap Rate:8.17%
IRR:22.38%
Long Term Rental
Appreciation + Cashflow Duplex in DFW $360k780 Shady Ln, Hurst
Purchase Price:$360,000
Cash Outlay:$97,200
Cashflow:$94/mo
Cap Rate:6.00%
IRR:12.16%
Long Term Rental
Cashflowing Quadplex Exceeding The 1% Rule $385k304 Palmwood Dr, Victoria
Purchase Price:$385,000
Cash Outlay:$103,950
Cashflow:$820/mo
Cap Rate:7.94%
IRR:22.41%
Short Term Rental
Unique AirBnB or Househack Duplex in San Antonio $660k618 S Park Blvd, San Antonio
Purchase Price:$660,000
Cash Outlay:$178,200
Cashflow:$1,653/mo
Cap Rate:8.69%
IRR:24.82%
Long Term Rental
Cash Cow 8-Plex $350k *EXCELLENT DEAL*2902 Lake Rd, Killeen
Purchase Price:$350,000
Cash Outlay:$94,500
Cashflow:$1,510/mo
Cap Rate:11.16%
IRR:35.33%
Long Term Rental
Short Term Rental Operation in Houston $600k3901 Dallas St, Houston
Purchase Price:$600,000
Cash Outlay:$162,000
Cashflow:$1,058/mo
Cap Rate:7.50%
IRR:20.33%
