1717 25th St, Fort Worth
Purchase Price:$1,000,000
Cash Outlay:$335,000
Cashflow:$2,378/mo
Cap Rate:6.98%
IRR:19.64%
Long Term Rental
Houston Single Family Rental $446/mo Cash Flow | $289K10523 Moon Valley Ln, Rosharon
Purchase Price:$289,000
Cash Outlay:$78,030
Cashflow:$445/mo
Cap Rate:6.84%
IRR:18.95%
Long Term Rental
San Antonio Almost-Lux Triplex $6,150/mo Rent | $680K726 Arthur St, San Antonio
Purchase Price:$665,000
Cash Outlay:$179,550
Cashflow:$542/mo
Cap Rate:6.81%
IRR:15.57%
Long Term Rental
Saginaw Quad Producing $5,400/mo | $625K313 Cambridge Dr, Saginaw
Purchase Price:$615,000
Cash Outlay:$166,050
Cashflow:$350/mo
Cap Rate:6.52%
IRR:14.15%
Long Term Rental
Houston Turnkey Rental Above 1% Rule | $130K5818 Glenhurst Dr, Houston
Purchase Price:$130,000
Cash Outlay:$35,100
Cashflow:$429/mo
Cap Rate:9.79%
IRR:30.01%
Long Term Rental
Denison Fully Occupied Quad Producing $4,175/mo | $385K120 E Monterey St, Denison
Purchase Price:$385,000
Cash Outlay:$103,950
Cashflow:$565/mo
Cap Rate:7.60%
IRR:19.38%
Long Term Rental
San Antonio Fourplex With Path to $9,650/mo | $720K1535 W Laurel, San Antonio
Purchase Price:$720,000
Cash Outlay:$194,400
Cashflow:$934/mo
Cap Rate:7.39%
IRR:18.38%
