3207 Avenue M ½, Galveston
Purchase Price:$650,000
Cash Outlay:$175,500
Cashflow:$2,496/mo
Cap Rate:10.39%
IRR:28.01%
Long Term Rental
DFW Cashflowing Duplex $290k2316 Meadow Ln, Mesquite
Purchase Price:$290,000
Cash Outlay:$78,300
Cashflow:$145/mo
Cap Rate:6.43%
IRR:13.65%
Mid Term Rental
Houston Duplex Near Medical Center $390k8115 Marcy Dr #A/B, Houston
Purchase Price:$390,000
Cash Outlay:$105,030
Cashflow:$94/mo
Cap Rate:6.12%
IRR:12.18%
Long Term Rental
DFW Cashflowing Duplex $500k801-803 S 6th St, Garland
Purchase Price:$500,000
Cash Outlay:$135,000
Cashflow:$763/mo
Cap Rate:7.67%
IRR:19.45%
Short Term Rental
New Braunfels 1% Rule SFR $195k3517 Naumann Way, New Braunfels
Purchase Price:$195,000
Cash Outlay:$52,650
Cashflow:$105/mo
Cap Rate:6.47%
IRR:13.84%
Long Term Rental
Houston Single Family Rental $250k3606 Fuller Bluff Dr, Spring
Purchase Price:$250,000
Cash Outlay:$67,500
Cashflow:$56/mo
Cap Rate:6.07%
IRR:12.06%
Long Term Rental
Victoria Quadplex w/ Heavy Cashflow $315k1808 Wildwood St, Victoria
Purchase Price:$315,000
Cash Outlay:$85,050
Cashflow:$632/mo
Cap Rate:8.24%
IRR:22.15%
