FREE book: The Book on Texas Real Estate Investing — download now
309 Manuel Dr, College Station
Purchase Price:$445,000
Cash Outlay:$120,150
Cashflow:$99/mo
Cap Rate:6.26%
IRR:12.36%
Long Term Rental
Houston (Spring) Off-Market Tenant-Occupied Single Family Rental $290k90 Yewleaf Dr, Spring
Purchase Price:$290,000
Cash Outlay:$78,300
Cashflow:$84/mo
Cap Rate:5.64%
IRR:11.95%
Long Term Rental
DFW Off-Market Tenant-Occupied Single Family Rental $300k1411 Jesse Ramsey Blvd, Cedar Hill
Purchase Price:$300,000
Cash Outlay:$81,000
Cashflow:$136/mo
Cap Rate:6.53%
IRR:13.58%
Long Term Rental
Killeen Cashflowing Tenant-Occupied Quadplex $350k4007 Madison Dr, Killeen
Purchase Price:$350,000
Cash Outlay:$94,500
Cashflow:$290/mo
Cap Rate:6.98%
IRR:15.73%
Long Term Rental
DFW (Irving) Cashflowing Triplex $600k3122–3126 Conflans Rd #3, Irving
Purchase Price:$585,000
Cash Outlay:$157,950
Cashflow:$138/mo
Cap Rate:6.27%
IRR:12.34%
Long Term Rental
DFW Expertly Maintained and Fully Leased Quadplex $610k2722 Wimbledon Ct, Garland
Purchase Price:$610,000
Cash Outlay:$164,700
Cashflow:$343/mo
Cap Rate:6.66%
IRR:14.20%
Long Term Rental
DFW (Grapevine) Fully Leased 8-Plex in Premier Location $1.5M717 E Texas St, Grapevine
Purchase Price:$1,500,000
Cash Outlay:$405,000
Cashflow:$1,732/mo
Cap Rate:7.37%
IRR:17.60%
