2470 Willard Way, Forney
Purchase Price:$265,000
Cash Outlay:$71,550
Cashflow:$269/mo
Cap Rate:4.77%
IRR:14.36%
Long Term Rental
Glenn Heights Fully Leased Duplex Producing $3,900/mo | $430K2633 Ventura Ct, Glenn Heights
Purchase Price:$430,000
Cash Outlay:$116,100
Cashflow:$354/mo
Cap Rate:6.83%
IRR:15.63%
Long Term Rental
Houston (Pasadena) Renovated Triplex Highly Rated Schools | $475K5105 Oak Ave, Pasadena
Purchase Price:$475,000
Cash Outlay:$128,250
Cashflow:$262/mo
Cap Rate:6.50%
IRR:14.04%
Long Term Rental
North Austin Tech Corridor Fourplex Fully Occupied | $600K12308 Abney Dr Unit A-D, Austin
Purchase Price:$600,000
Cash Outlay:$162,000
Cashflow:$381/mo
Cap Rate:6.60%
IRR:14.53%
Short Term Rental
Arlington Duplex Near UTA With STR Upside | $335k107 Ray St, Arlington
Purchase Price:$335,000
Cash Outlay:$90,450
Cashflow:$219/mo
Cap Rate:6.62%
IRR:14.64%
Long Term Rental
Fort Worth Off-Market Duplex Selling FAR Below FMV | $350K4712 South Dr, Fort Worth
Purchase Price:$350,000
Cash Outlay:$94,500
Cashflow:$454/mo
Cap Rate:7.40%
IRR:18.40%
Long Term Rental
Waco Baylor Duplex Fully Occupied | $520K1907 S 17th St, Waco
Purchase Price:$520,000
Cash Outlay:$140,400
Cashflow:$506/mo
Cap Rate:7.01%
IRR:16.50%
