12807 Magenta Oaks Dr, Houston
Purchase Price:$250,000
Cash Outlay:$67,500
Cashflow:$27/mo
Cap Rate:5.25%
IRR:10.73%
Short Term Rental
Houston Single Family Rental $269k22650 Rosebush Hill Rd, Tomball
Purchase Price:$260,000
Cash Outlay:$70,200
Cashflow:$154/mo
Cap Rate:4.67%
IRR:12.30%
Long Term Rental
South Dallas Turnkey Duplex $385k1132 Mountain View St, Glenn Heights
Purchase Price:$385,000
Cash Outlay:$103,950
Cashflow:$95/mo
Cap Rate:5.68%
IRR:11.76%
Long Term Rental
Cashflowing and Appreciating DFW Duplex $440k5344 / 5346 Wonder Dr, Fort Worth
Purchase Price:$440,000
Cash Outlay:$118,800
Cashflow:$318/mo
Cap Rate:6.25%
IRR:14.46%
Long Term Rental
Houston Single Family Rental In Great Area $265k16334 Melody View Ct, Cypress
Purchase Price:$265,000
Cash Outlay:$71,550
Cashflow:$126/mo
Cap Rate:4.81%
IRR:11.92%
Long Term Rental
DFW Cashflowing Duplex $350k8113 Marydean Ave, Fort Worth
Purchase Price:$350,000
Cash Outlay:$94,500
Cashflow:$154/mo
Cap Rate:5.91%
IRR:12.87%
Long Term Rental
Rare Cashflowing Single Family Rental North of Dallas $420k504 Buffalo Bill Dr, Anna
Purchase Price:$420,000
Cash Outlay:$113,400
Cashflow:$99/mo
Cap Rate:5.99%
IRR:12.04%
