3021 Chippewa Trail, Lake Worth
Purchase Price:$449,000
Cash Outlay:$98,780
Cashflow:$368/mo
Cap Rate:6.02%
IRR:22.98%
Short Term Rental
Houston Single Family Rental $250k208 Temple Memorial Dr, Magnolia
Purchase Price:$250,000
Cash Outlay:$67,500
Cashflow:$295/mo
Cap Rate:4.57%
IRR:14.92%
Long Term Rental
Houston Single Family Rental $250k1210 Diamond Drape Dr, Rosharon
Purchase Price:$250,000
Cash Outlay:$67,500
Cashflow:$234/mo
Cap Rate:4.86%
IRR:14.10%
Mid Term Rental
DFW Occupied Duplex $400k2723 Parkchester Dr, Arlington
Purchase Price:$400,000
Cash Outlay:$108,000
Cashflow:$144/mo
Cap Rate:6.42%
IRR:13.04%
Long Term Rental
San Antonio Quadplex $430K10601 Starcrest Dr, San Antonio
Purchase Price:$430,000
Cash Outlay:$116,100
Cashflow:$82/mo
Cap Rate:6.21%
IRR:12.07%
Long Term Rental
Seller Financed Victoria 8-Plex $750K303 Palmwood Dr, Victoria
Purchase Price:$750,000
Cash Outlay:$202,500
Cashflow:$780/mo
Cap Rate:6.94%
IRR:16.65%
Long Term Rental
San Antonio Fully Occupied Duplex $285k131 S Mansfield St, Pleasanton
Purchase Price:$285,000
Cash Outlay:$76,950
Cashflow:$199/mo
Cap Rate:6.82%
IRR:17.97%
