7425 Avenue E, Houston
Purchase Price:$420,000
Cash Outlay:$113,400
Cashflow:$448/mo
Cap Rate:7.26%
IRR:17.08%
Long Term Rental
DFW Single Family Rental $300k400 Antietam Way, Mesquite
Purchase Price:$300,000
Cash Outlay:$81,000
Cashflow:$40/mo
Cap Rate:6.14%
IRR:11.73%
Mid Term Rental
Houston Duplex Near Medical Center $390k8115 Marcy Dr #A/B, Houston
Purchase Price:$390,000
Cash Outlay:$105,030
Cashflow:$413/mo
Cap Rate:7.26%
IRR:17.05%
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%