4509 Fortuna St, Fort Worth
Purchase Price:$400,000
Cash Outlay:$108,000
Cashflow:$340/mo
Cap Rate:6.85%
IRR:15.63%
Long Term Rental
HOUSTON 1% Rule Single Family Rental $250k30106 Turriff Cir, Magnolia
Purchase Price:$250,000
Cash Outlay:$67,500
Cashflow:$558/mo
Cap Rate:8.51%
IRR:23.43%
Long Term Rental
DFW 2020 Built Single Family Rental $260k801 E Jefferson St, Waxahachie
Purchase Price:$260,000
Cash Outlay:$70,200
Cashflow:$70/mo
Cap Rate:6.15%
IRR:12.33%
Long Term Rental
DFW Cashflowing Househacker’s Duplex $330k6633 S Creek Dr, Fort Worth
Purchase Price:$330,000
Cash Outlay:$89,100
Cashflow:$67/mo
Cap Rate:6.08%
IRR:11.98%
Long Term Rental
DFW Cashflowing Duplex $360k1132 Mountain View St, Glenn Heights
Purchase Price:$360,000
Cash Outlay:$97,200
Cashflow:$185/mo
Cap Rate:6.45%
IRR:13.73%
Long Term Rental
Houston Duplex Hitting The 1% Rule $295k22121 Diane Dr, Spring
Purchase Price:$295,000
Cash Outlay:$79,650
Cashflow:$570/mo
Cap Rate:8.15%
IRR:21.73%
Long Term Rental
Killeen Fully Occupied Duplex $295k3002 Honeysuckle Cir, Killeen
Purchase Price:$295,000
Cash Outlay:$79,650
Cashflow:$347/mo
Cap Rate:7.25%
IRR:17.48%
