FREE book: The Book on Texas Real Estate Investing — download now
3614 & 3618 Niko Ct, Galveston
Purchase Price:$430,000
Cash Outlay:$116,100
Cashflow:$176/mo
Cap Rate:6.33%
IRR:13.22%
Short Term Rental
Waco Turnkey OFF MARKET AirBnb $340k2710 Cumberland Ave, Waco
Purchase Price:$340,000
Cash Outlay:$91,800
Cashflow:$446/mo
Cap Rate:6.97%
IRR:18.02%
Long Term Rental
Sherman Stabilized Duplex w/ Long Term Tenants $280k1705 La Salle Dr, Sherman
Purchase Price:$280,000
Cash Outlay:$75,600
Cashflow:$87/mo
Cap Rate:5.77%
IRR:12.20%
Short Term Rental
Houston Proven AIRBNB, Furnished, + Equity $570k4121 Woodleigh St, Houston
Purchase Price:$570,000
Cash Outlay:$153,900
Cashflow:$1,505/mo
Cap Rate:8.56%
IRR:25.75%
Long Term Rental
San Antonio Great Location Fully Occupied Quadplex $725k16901 Dancing Ava, Selma
Purchase Price:$725,000
Cash Outlay:$195,750
Cashflow:$493/mo
Cap Rate:6.21%
IRR:14.35%
Long Term Rental
San Antonio OFF MARKET Single Family Rental $215k13923 Wool Park, San Antonio
Purchase Price:$215,000
Cash Outlay:$58,050
Cashflow:$247/mo
Cap Rate:6.78%
IRR:17.09%
Short Term Rental
Austin OFF MARKET Rent By Room HouseHack $475k918 Satellite Vw, Round Rock
Purchase Price:$475,000
Cash Outlay:$128,250
Cashflow:$445/mo
Cap Rate:6.52%
IRR:15.85%
