1407 Bundrant Dr, Killeen
Purchase Price:$495,000
Cash Outlay:$158,400
Cashflow:$797/mo
Cap Rate:7.94%
IRR:18.79%
Long Term Rental
DFW 1% Rule SFR Near Plano $225k2620 Herring Cir, Sachse
Purchase Price:$225,000
Cash Outlay:$60,750
Cashflow:$73/mo
Cap Rate:6.22%
IRR:12.66%
Short Term Rental
DFW Active Short Term Rental $535k1011 Wildwood Dr, Arlington
Purchase Price:$535,000
Cash Outlay:$144,450
Cashflow:$2,682/mo
Cap Rate:11.85%
IRR:39.13%
Mid Term Rental
Off-Market San Antonio Quadplex $585k241 Deerwood Dr, San Antonio
Purchase Price:$585,000
Cash Outlay:$157,950
Cashflow:$868/mo
Cap Rate:7.62%
IRR:19.21%
Short Term Rental
DFW SFR w/ Built-In Equity $215k1019 Halifax Ln, Forney
Purchase Price:$215,000
Cash Outlay:$58,050
Cashflow:$186/mo
Cap Rate:4.79%
IRR:13.63%
Short Term Rental
New Braunfels SFR w/ Built-In Equity $249k317 Hummingbird Dr, New Braunfels
Purchase Price:$249,000
Cash Outlay:$67,230
Cashflow:$256/mo
Cap Rate:4.60%
IRR:14.17%
Long Term Rental
Killeen 1% Rule Quadplex $350k1313 Quail Cir, Killeen
Purchase Price:$350,000
Cash Outlay:$94,500
Cashflow:$602/mo
Cap Rate:7.90%
IRR:20.54%