7006 Shipp Rd, Rowlett
Purchase Price:$1,500,000
Cash Outlay:$430,000
Cashflow:$5,383/mo
Cap Rate:9.93%
IRR:25.78%
Long Term Rental
Houston Duplex $230k3230 Scotch Moss Ln, La Porte
Purchase Price:$230,000
Cash Outlay:$62,100
Cashflow:$574/mo
Cap Rate:8.98%
IRR:25.06%
Long Term Rental
San Antonio Renovated Duplex $275k5110 Meadow Cv, San Antonio
Purchase Price:$275,000
Cash Outlay:$74,250
Cashflow:$67/mo
Cap Rate:6.03%
IRR:11.20%
Long Term Rental
Copperas Cove 6-Plex $365k501 Sunset Ln, Copperas Cove
Purchase Price:$365,000
Cash Outlay:$98,550
Cashflow:$907/mo
Cap Rate:8.97%
IRR:25.02%
Long Term Rental
DFW Fully Occupied Duplex $425k1009 Vera Ct, Irving
Purchase Price:$425,000
Cash Outlay:$114,750
Cashflow:$195/mo
Cap Rate:6.54%
IRR:13.58%
Short Term Rental
Austin High Performing AirBnB $685k2511 Piping Rock Trl, Austin
Purchase Price:$685,000
Cash Outlay:$184,950
Cashflow:$679/mo
Cap Rate:7.17%
IRR:16.57%
Long Term Rental
Houston Seller Financing Triplex $295k2521 Texas Ave, Texas City
Purchase Price:$295,000
Cash Outlay:$79,650
Cashflow:$1,357/mo
Cap Rate:10.92%
IRR:34.01%