3230 Scotch Moss Ln, La Porte
Purchase Price:$230,000
Cash Outlay:$62,100
Cashflow:$574/mo
Cap Rate:8.98%
IRR:25.06%
Long Term Rental
Houston Quadplex $420k7425 Avenue E, Houston
Purchase Price:$420,000
Cash Outlay:$113,400
Cashflow:$448/mo
Cap Rate:7.26%
IRR:17.08%
Long Term Rental
Galveston Triplex $575k5315 Avenue R, Galveston
Purchase Price:$575,000
Cash Outlay:$155,250
Cashflow:$1,230/mo
Cap Rate:8.56%
IRR:23.25%
Short Term Rental
Houston AirBnB Duplex $585k4938 Bataan Rd, Houston
Purchase Price:$585,000
Cash Outlay:$157,950
Cashflow:$433/mo
Cap Rate:6.88%
IRR:15.23%
Short Term Rental
Austin Turnkey AirBnB $685k2511 Piping Rock Trl, Austin
Purchase Price:$675,000
Cash Outlay:$182,250
Cashflow:$770/mo
Cap Rate:7.36%
IRR:17.43%
Mid Term Rental
Dallas Mid Term Rental Quadplex $900k5309 E Side Ave, Dallas
Purchase Price:$900,000
Cash Outlay:$243,000
Cashflow:$1,811/mo
Cap Rate:8.40%
IRR:22.69%
Long Term Rental
San Antonio Renovated Duplex $275k5110 Meadow Cv, San Antonio
Purchase Price:$275,000
Cash Outlay:$74,250
Cashflow:$67/mo
Cap Rate:6.03%
IRR:11.20%