2 Pagosa Ct, Trophy Club
Purchase Price:$521,000
Cash Outlay:$150,670
Cashflow:$1,806/mo
Cap Rate:10.36%
IRR:25.21%
Mid Term Rental
DFW Mid Term Rental Duplexes $462k2908 S Fielder Rd, Arlington
Purchase Price:$462,000
Cash Outlay:$124,740
Cashflow:$257/mo
Cap Rate:8.53%
IRR:16.20%
Long Term Rental
DFW Cashflowing Quadplex $540k3200 McLean St, Fort Worth
Purchase Price:$540,000
Cash Outlay:$145,800
Cashflow:$239/mo
Cap Rate:8.79%
IRR:15.76%
Long Term Rental
DFW Cashflowing 6-Plex $650k513 NW 6th St, Mineral Wells
Purchase Price:$650,000
Cash Outlay:$175,500
Cashflow:$933/mo
Cap Rate:9.34%
IRR:20.72%
B.E.A.F
Appreciating Houston B.E.A.F. Single Family Rental $250k1818 Jara Ct, Spring
Purchase Price:$250,000
Cash Outlay:$67,500
Cashflow:$30/mo
Cap Rate:8.37%
IRR:13.89%
B.E.A.F
Appreciating DFW B.E.A.F. Single Family Rental $335k2490 Leona St, Forney
Purchase Price:$335,000
Cash Outlay:$90,450
Cashflow:$100/mo
Cap Rate:8.14%
IRR:13.89%
Long Term Rental
Turnkey 5-Plex Exceeding The 1% Rule $595k *excellent deal, will move quickly*3918 McKinney Ext, La Marque
Purchase Price:$595,000
Cash Outlay:$160,650
Cashflow:$1,145/mo
Cap Rate:10.02%
IRR:23.57%
