2105 W Walnut St, Garland
Purchase Price:$535,000
Cash Outlay:$144,450
Cashflow:$587/mo
Cap Rate:7.15%
IRR:18.42%
Short Term Rental
Off-Market STR AirBnB Compound Producing $175k | $890k20122 Canterbury Rd, Porter
Purchase Price:$890,000
Cash Outlay:$240,300
Cashflow:$3,309/mo
Cap Rate:10.30%
IRR:32.46%
Long Term Rental
Houston MSA Duplex Nearly 10% Cash-on-Cash | $591K1762 E Peach Creek Dr, Dayton
Purchase Price:$591,000
Cash Outlay:$159,570
Cashflow:$1,191/mo
Cap Rate:7.25%
IRR:21.92%
Long Term Rental
DFW Duplex: Retail Buyers Pay $699K, SRC Clients Pay | $655K6802-6804 Florence Dr, Midlothian
Purchase Price:$695,000
Cash Outlay:$187,650
Cashflow:$779/mo
Cap Rate:6.18%
IRR:16.56%
Mid Term Rental
North Dallas STR With $80K+ Proven Revenue | $490K4219 Bendwood Ln, Dallas
Purchase Price:$490,000
Cash Outlay:$132,300
Cashflow:$351/mo
Cap Rate:6.70%
IRR:15.01%
Short Term Rental
Northwest Austin Quad 100% Occupied | $630K1903 W Loop, Austin
Purchase Price:$630,000
Cash Outlay:$170,100
Cashflow:$619/mo
Cap Rate:7.02%
IRR:16.55%
Long Term Rental
Plano 5-Unit in a Premier Submarket | $950K1607 M Ave, Plano
Purchase Price:$950,000
Cash Outlay:$256,500
Cashflow:$231/mo
Cap Rate:6.13%
IRR:12.25%
