FREE book: The Book on Texas Real Estate Investing — download now
2001 Carl Rd, Irving
Purchase Price:$1,025,000
Cash Outlay:$276,750
Cashflow:$2,832/mo
Cap Rate:8.71%
IRR:26.46%
Long Term Rental
Dallas Premium Location Single Family Rental $285k2353 Homewood Ln, Grand Prairie
Purchase Price:$285,000
Cash Outlay:$76,950
Cashflow:$73/mo
Cap Rate:5.70%
IRR:11.89%
Mid Term Rental
San Antonio OFF MARKET Down Town Duplex $299k1119 W Myrtle St, San Antonio
Purchase Price:$299,000
Cash Outlay:$80,730
Cashflow:$48/mo
Cap Rate:5.59%
IRR:11.33%
Long Term Rental
Houston Single Family Rental $344k10618 Cascade Creek Dr, Rosharon
Purchase Price:$344,000
Cash Outlay:$92,880
Cashflow:$354/mo
Cap Rate:6.63%
IRR:16.38%
Long Term Rental
San Marcos Fully Occupied Quadplex $399k1634 Post Rd, San Marcos
Purchase Price:$399,000
Cash Outlay:$107,730
Cashflow:$549/mo
Cap Rate:7.05%
IRR:18.40%
Long Term Rental
DFW Fully Occupied Duplex $440k11358 Quail Run St #358 & 360, Dallas
Purchase Price:$440,000
Cash Outlay:$118,800
Cashflow:$440/mo
Cap Rate:6.60%
IRR:16.22%
Long Term Rental
Houston Portfolio of 2 Single Family Homes $668k10614 Cascade Creek and 10611 Crescent Peak, Rosharon
Purchase Price:$668,000
Cash Outlay:$180,360
Cashflow:$760/mo
Cap Rate:6.76%
IRR:17.01%
