1301 Pearson St, Houston
Purchase Price:$400,000
Cash Outlay:$108,000
Cashflow:$125/mo
Cap Rate:6.36%
IRR:12.77%
Short Term Rental
Arlington Duplex Near UTA With STR Upside | $335k107 Ray St, Arlington
Purchase Price:$335,000
Cash Outlay:$90,450
Cashflow:$219/mo
Cap Rate:6.62%
IRR:14.64%
Long Term Rental
Fort Worth Off-Market Duplex Selling FAR Below FMV | $350K4712 South Dr, Fort Worth
Purchase Price:$350,000
Cash Outlay:$94,500
Cashflow:$454/mo
Cap Rate:7.40%
IRR:18.40%
Long Term Rental
Waco Baylor Duplex Fully Occupied | $520K1907 S 17th St, Waco
Purchase Price:$520,000
Cash Outlay:$140,400
Cashflow:$506/mo
Cap Rate:7.01%
IRR:16.50%
Long Term Rental
Houston Single Family Rental $446/mo Cash Flow | $289K10523 Moon Valley Ln, Rosharon
Purchase Price:$289,000
Cash Outlay:$78,030
Cashflow:$445/mo
Cap Rate:6.84%
IRR:18.95%
Long Term Rental
San Antonio Almost-Lux Triplex $6,150/mo Rent | $680K726 Arthur St, San Antonio
Purchase Price:$665,000
Cash Outlay:$179,550
Cashflow:$542/mo
Cap Rate:6.81%
IRR:15.57%
Long Term Rental
Saginaw Quad Producing $5,400/mo | $625K313 Cambridge Dr, Saginaw
Purchase Price:$615,000
Cash Outlay:$166,050
Cashflow:$350/mo
Cap Rate:6.52%
IRR:14.15%
