3404 Agate Trl, Heartland
Purchase Price:$280,000
Cash Outlay:$75,600
Cashflow:$208/mo
Cap Rate:5.10%
IRR:13.46%
Long Term Rental
Baytown 4-Unit Cash Cow With $6550/mo Income – $450k2633 W Main St, Baytown
Purchase Price:$450,000
Cash Outlay:$121,500
Cashflow:$2,118/mo
Cap Rate:11.49%
IRR:38.22%
Long Term Rental
Dallas Pair of Duplexes Exceeding the 1% Rule – $650k2250/2254 Areba St Unit A&B, Dallas
Purchase Price:$650,000
Cash Outlay:$175,500
Cashflow:$1,028/mo
Cap Rate:7.74%
IRR:20.04%
Long Term Rental
Stephenville Student Housing Quad Near Tarleton State – $650k852 W Vanderbilt, Stephenville
Purchase Price:$650,000
Cash Outlay:$175,500
Cashflow:$65/mo
Cap Rate:5.96%
IRR:11.42%
Long Term Rental
San Antonio Quadplex Hitting the 1% Rule | $400k507 Oregon St, San Antonio
Purchase Price:$400,000
Cash Outlay:$108,000
Cashflow:$562/mo
Cap Rate:7.52%
IRR:19.00%
Long Term Rental
Houston Full Duplex Producing $3,750/mo in Katy ISD | $450k5216 & 5218 Beaverbrook Dr, Houston
Purchase Price:$450,000
Cash Outlay:$121,500
Cashflow:$403/mo
Cap Rate:6.91%
IRR:16.04%
Long Term Rental
Dallas Proper Newer-Built Duplex Producing $5,700/mo | $700k1654-1656 Hudspeth Ave, Dallas
Purchase Price:$700,000
Cash Outlay:$189,000
Cashflow:$678/mo
Cap Rate:7.00%
IRR:16.47%
