FREE book: The Book on Texas Real Estate Investing — download now
10610 Cascade Creek Dr, Rosharon
Purchase Price:$312,000
Cash Outlay:$84,240
Cashflow:$154/mo
Cap Rate:5.98%
IRR:13.25%
Long Term Rental
Houston Off-Market MUST SEE Turnkey SFR $294k1218 Crescent Peak Ct, Rosharon
Purchase Price:$294,000
Cash Outlay:$79,380
Cashflow:$176/mo
Cap Rate:6.49%
IRR:14.25%
Long Term Rental
Killeen Fully Occupied Quadplex – $350k4707 Westcliff Rd, Killeen
Purchase Price:$350,000
Cash Outlay:$94,500
Cashflow:$622/mo
Cap Rate:7.91%
IRR:21.12%
Long Term Rental
San Antonio Duplex Steep Discount 2023 Build and Fully Rented $375k612-614 Heathers Way, Seguin
Purchase Price:$375,000
Cash Outlay:$101,250
Cashflow:$329/mo
Cap Rate:6.83%
IRR:15.88%
Short Term Rental
Dallas Furnished STR / MTR Duplex $450k8145 & 8147 Ferguson Rd, Dallas
Purchase Price:$450,000
Cash Outlay:$121,500
Cashflow:$1,396/mo
Cap Rate:9.50%
IRR:28.82%
Long Term Rental
San Antonio 1% Rule Duplex Plus Equity – $265k5234 Meadow Rise, San Antonio
Purchase Price:$265,000
Cash Outlay:$71,550
Cashflow:$306/mo
Cap Rate:7.16%
IRR:17.49%
Long Term Rental
Houston Fully Occupied Off-Market Duplex Built 2023 – $350k8107 Denton St, Houston
Purchase Price:$350,000
Cash Outlay:$94,500
Cashflow:$703/mo
Cap Rate:8.19%
IRR:22.47%
