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
Quadplex Near Major Military Base $309k1301 Wales Dr, Killeen
Purchase Price:$309,000
Cash Outlay:$83,430
Cashflow:$623/mo
Cap Rate:8.40%
IRR:22.35%
Long Term Rental
Occupied Heavy Cashflow Dallas Duplex $280k9572 Gonzales Dr, Dallas
Purchase Price:$280,000
Cash Outlay:$75,600
Cashflow:$874/mo
Cap Rate:9.73%
IRR:28.59%
Long Term Rental
Cashflowing Dallas Duplex $255k700 Cumberland St, Dallas
Purchase Price:$255,000
Cash Outlay:$68,850
Cashflow:$406/mo
Cap Rate:7.89%
IRR:19.95%
Mid Term Rental
Exceptional Value Off-Market Quadplex $550k241 Deerwood Dr, San Antonio
Purchase Price:$550,000
Cash Outlay:$148,500
Cashflow:$28/mo
Cap Rate:6.05%
IRR:11.28%
Long Term Rental
Off Market Cashflowing DFW Duplex $295k2316 Meadow Ln, Mesquite
Purchase Price:$295,000
Cash Outlay:$79,650
Cashflow:$264/mo
Cap Rate:7.06%
IRR:16.03%
Long Term Rental
Cashflowing Quadplex Near Military Base $385k4806 Rainbow Cir, Killeen
Purchase Price:$385,000
Cash Outlay:$103,950
Cashflow:$510/mo
Cap Rate:7.58%
IRR:18.48%
