1013 Lake Trail Dr, Little Elm
Purchase Price:$475,000
Cash Outlay:$128,250
Cashflow:$1,231/mo
Cap Rate:8.95%
IRR:25.91%
Long Term Rental
Baytown Turnkey Duplex 1% Rule Fully Leased $310k215 Stimpson St, Baytown
Purchase Price:$310,000
Cash Outlay:$83,700
Cashflow:$344/mo
Cap Rate:7.17%
IRR:17.29%
Long Term Rental
North Dallas Duplex Walk In Equity Near 1% Rule $340k3515 & 3519 Lillie St, Sachse
Purchase Price:$340,000
Cash Outlay:$91,800
Cashflow:$235/mo
Cap Rate:6.67%
IRR:14.86%
Long Term Rental
San Antonio 4 Unit 1% Rule Lease Up Opportunity $385k7575 Windsor Oaks, San Antonio
Purchase Price:$385,000
Cash Outlay:$103,950
Cashflow:$396/mo
Cap Rate:7.07%
IRR:16.82%
Long Term Rental
DFW SFR $2,600/mo 24 Month Lease + $20K Upfront Rent $340K9345 Comanche Ridge Dr, Fort Worth
Purchase Price:$340,000
Cash Outlay:$91,800
Cashflow:$164/mo
Cap Rate:6.42%
IRR:14.30%
Long Term Rental
Austin Metro Quadplex $5,400/mo Above 1% Rule Near Austin $490k20700 Bonanza St, Leander
Purchase Price:$490,000
Cash Outlay:$132,300
Cashflow:$1,201/mo
Cap Rate:8.78%
IRR:25.10%
Long Term Rental
Austin Quadplex Inside 183 Loop $6,020/mo with Upside to $6,400 $725K1900 Hearthside Dr, Austin
Purchase Price:$725,000
Cash Outlay:$195.750
Cashflow:$423/mo
Cap Rate:6.54%
IRR:14.23%
