1224 Elva Warren St, Fort Worth
Purchase Price:$520,000
Cash Outlay:$140,400
Cashflow:$251/mo
Cap Rate:5.98%
IRR:12.92%
Long Term Rental
Dallas Rental With $30K Walk-In Equity | $259K3807 Alsbury St, Dallas
Purchase Price:$259,000
Cash Outlay:$69,930
Long Term Rental
Garland Duplex Above the 1% Rule | $270K1320 Briarwood Cir, Garland
Purchase Price:$270,000
Cash Outlay:$72,900
Cashflow:$315/mo
Cap Rate:7.24%
IRR:17.62%
Long Term Rental
Houston Rosharon Hands-Free Rental | $299K10607 Crescent Peak Ct, Rosharon
Purchase Price:$299,000
Cash Outlay:$80,730
Cashflow:$550/mo
Cap Rate:7.19%
IRR:20.68%
Long Term Rental
Grand Prairie 8-Bedroom Duplex | $425K Target2122 W E Roberts Dr, Grand Prairie
Purchase Price:$425,000
Cash Outlay:$114,750
Cashflow:$486/mo
Cap Rate:7.21%
IRR:17.48%
Long Term Rental
Houston New Duplex Leased for $4,900/mo | $475K3627 Kilkenny Dr, Houston
Purchase Price:$475,000
Cash Outlay:$128,250
Cashflow:$1,046/mo
Cap Rate:8.48%
IRR:23.65%
Long Term Rental
Houston 32 Units Leased for $28,725/mo | $2.8M5408 Market St, Houston
Purchase Price:$2,800,000
Cash Outlay:$756,000
