8001 Rothington Rd Unit 21-27, Dallas
Purchase Price:$500,000
Cash Outlay:$135,000
Cashflow:$974/mo
Cap Rate:8.18%
IRR:15.64%
Short Term Rental
Austin OFF-MARKET Airbnb Earning $78K | $599K3313 Oak Aly, Austin
Purchase Price:$599,000
Cash Outlay:$161,730
Long Term Rental
San Antonio Rare 2007-Built Eightplex | $850K11106 Bel Air Dr, San Antonio
Purchase Price:$850,000
Cash Outlay:$229,500
Cashflow:$772/mo
Cap Rate:6.93%
IRR:16.12%
Long Term Rental
Houston OFF-MARKET New Duplex $4,800/mo | $440K13511 Segrest Dr, Houston
Purchase Price:$440,000
Cash Outlay:$118,800
Cashflow:$1,059/mo
Cap Rate:8.72%
IRR:24.82%
Long Term Rental
Houston Low-Maintenance Living in Gated Overlook | $285K9323 Spindlewood Dr, Houston
Purchase Price:$280,000
Cash Outlay:$75,600
Cashflow:$287/mo
Cap Rate:6.63%
IRR:16.37%
Long Term Rental
DFW Low-Maintenance Living in Gated Overlook | $266K6713 Lake Overlook Dr, Fort Worth
Purchase Price:$266,000
Cash Outlay:$71,820
Cashflow:$20/mo
Cap Rate:5.30%
IRR:10.66%
Long Term Rental
Houston Ready-Made Investment Property | $270K3016 Andiamo Ln, Katy
Purchase Price:$270,000
Cash Outlay:$72,900
Cashflow:$136/mo
Cap Rate:6.00%
IRR:13.32%
