4614 Phlox St, Houston
Purchase Price:$224,000
Cash Outlay:$60,480
Cashflow:$399/mo
Cap Rate:7.53%
IRR:20.75%
Long Term Rental
San Antonio Off-Market Newer Single Family Rental $1,895/mo $209K13923 Wool Park, San Antonio
Purchase Price:$209,000
Cash Outlay:$56,430
Cashflow:$203/mo
Cap Rate:7.00%
IRR:16.47%
Long Term Rental
Houston New Construction Rental $2,905 Rent $299K10607 Crescent Peak Ct, Rosharon
Purchase Price:$299,000
Cash Outlay:$80,730
Cashflow:$502/mo
Cap Rate:7.00%
IRR:19.75%
Short Term Rental
Irving Proven STR With $115K 2026 Revenue $510K1809 Salem St, Irving
Purchase Price:$510,000
Cash Outlay:$137,700
Cashflow:$879/mo
Cap Rate:7.91%
IRR:20.87%
Long Term Rental
Killeen 26-Unit Turnkey Apartment Building $15,685/mo $1.2M224-228 Hold St, Killeen
Purchase Price:$1,200,000
Cash Outlay:$324,000
Cashflow:$3,910/mo
Cap Rate:9.75%
IRR:29.79%
Long Term Rental
Dallas 18-Unit Multifamily 1% Rule A-Grade Location $2.2M1415 Bennett Ave, Dallas
Purchase Price:$2,200,000
Cash Outlay:$594,000
Cashflow:$4,608/mo
Cap Rate:8.35%
IRR:23.02%
Short Term Rental
Arlington Entertainment District Duplex House Hack | $390K1122 N Center St N Unit 1122 and 1124, Arlington
Purchase Price:$390,000
Cash Outlay:$105,300
Cashflow:$386/mo
Cap Rate:7.02%
IRR:16.59%
