2 Pagosa Ct, Trophy Club
Purchase Price:$530,000
Cash Outlay:$153,100
Cashflow:$1,894/mo
Cap Rate:10.18%
IRR:25.57%
Short Term Rental
Updated 3 Bed STR Opportunity 15 Minutes from DFW Airport7104 Oak Park Dr, Richland Hills
Purchase Price:$255,000
Cash Outlay:$69,850
Cashflow:$762/mo
Cap Rate:9.80%
IRR:24.76%
Long Term Rental
Fully Renovated 4 Bed with Potential ADU and Interest Rate Buydown2942 Townsend Dr, Dallas
Purchase Price:$425,000
Cash Outlay:$114,750
Cashflow:$353/mo
Cap Rate:6.56%
IRR:20.78%
Long Term Rental
4 Bed SFH Asking $64k Below Appraised Value with Recent $80k Renovation2202 Grove Dr, Round Rock
Purchase Price:$350,000
Cash Outlay:$94,500
Cashflow:$334/mo
Cap Rate:5.05%
IRR:18.57%
Long Term Rental
Turnkey Duplex Built in 2022 with Solid Price:Rent Ratio and Rapid Development Nearby5037 Van Fleet St #A/B, Houston
Purchase Price:$400,000
Cash Outlay:$128,000
Cashflow:$192/mo
Cap Rate:6.61%
IRR:16.89%
Long Term Rental
Cashflowing 5-Unit Complex Next to Lyndon B Johnson Hospital5603 Pickfair St, Houston
Purchase Price:$500,000
Cash Outlay:$160,000
Cashflow:$468/mo
Cap Rate:7.43%
IRR:16.19%
Long Term Rental
Strong Cashflow 34-Unit Complex2183 E Cherry St, Paris
Purchase Price:$1,900,000
Cash Outlay:$683,000
Cashflow:$4,281/mo
Cap Rate:8.65%
IRR:22.95%
