Cashflow 6-plex Just Outside Fort Worth
1007 N Main St, Cleburne
ROI
22.53% IRR
Strategy
Long Term Rental
Cashflow 6-plex just outside Fort Worth. Four 2bd units, one 1bd, and one studio. Gross rent potential up to $6450/mo for an 8.3-8.5% cap rate.
1007 N Main St, Cleburne
Purchase Price:$450,000
Cash Outlay:$137,900
Cashflow:$775/mo
Cap Rate:8.32%
IRR:22.53%
Long Term Rental
Fully Occupied Quadplex $315k303 North Dr APT D, Copperas Cove
Purchase Price:$390,000
Cash Outlay:$105,300
Cashflow:$411/mo
Cap Rate:5.58%
IRR:15.26%
Long Term Rental
North Arlington Section 8 Duplex $390k2500 Hollandale Cir, Arlington
Purchase Price:$390,000
Cash Outlay:$105,300
Cashflow:$441/mo
Cap Rate:6.69%
IRR:16.72%
Long Term Rental
Seller Financing Quadplex Near Texas A&M University $425k1906 Barak Ln, Bryan
Purchase Price:$425,000
Cash Outlay:$114,750
Cashflow:$683/mo
Cap Rate:5.30%
IRR:30.60%
Mid Term Rental
Mid Term Rental Quadplex $625k *Great Deal*4903 Ali Ave, San Antonio
Purchase Price:$625,000
Cash Outlay:$168,750
Cashflow:$1,312/mo
Cap Rate:7.86%
IRR:22.19%
B.E.A.F
San Antonio Single Family Rental $255k *great deal*15351 Brown Violetear, San Antonio
Purchase Price:$255,000
Cash Outlay:$68,850
Cashflow:$84/mo
Cap Rate:5.73%
IRR:12.19%
B.E.A.F
Fort Worth Single Family Rental $264k8809 Texas Risinger Dr, Fort Worth
Purchase Price:$264,000
Cash Outlay:$71,280
Cashflow:$268/mo
Cap Rate:6.55%
IRR:16.05%
