1606 W 12th St, Dallas
Purchase Price:$600,000
Cash Outlay:$162,000
Cashflow:$1,182/mo
Cap Rate:8.20%
IRR:22.29%
Long Term Rental
Killeen Quadplex With Good Cash Flow | $340k4204 Lake Rd, Killeen
Purchase Price:$340,000
Cash Outlay:$91,800
Cashflow:$543/mo
Cap Rate:7.75%
IRR:20.12%
Long Term Rental
North Richland Hills Duplex With Premier Schools | $340k7316 Davis Blvd, North Richland Hills
Purchase Price:$340,000
Cash Outlay:$91,800
Cashflow:$184/mo
Cap Rate:6.49%
IRR:13.99%
Mid Term Rental
Houston New Construction Fourplex Near Major Employers | $670k4562 Teton St Unit A-D, Houston
Purchase Price:$670,000
Cash Outlay:$180,900
Cashflow:$656/mo
Cap Rate:7.01%
IRR:16.53%
Long Term Rental
DFW Modern 4-Bed Retreat with Community Amenities | 285K2928 Shoemaker Dr, Royse City
Purchase Price:$285000
Cash Outlay:$76,950
Cashflow:$391/mo
Cap Rate:7.04%
IRR:18.37%
Long Term Rental
San Antonio Two Homes on One Lot Near Lackland | $245k1412 Whitman Ave, San Antonio
Purchase Price:$245,000
Cash Outlay:$66,150
Cashflow:$536/mo
Cap Rate:8.46%
IRR:23.55%
Long Term Rental
San Marcos Fully Occupied Quadplex | $500k801 Bracewood Cir, San Marcos
Purchase Price:$500,000
Cash Outlay:$135,000
Cashflow:$548/mo
Cap Rate:7.15%
IRR:17.21%
