1313 Quail Cir, Killeen
Purchase Price:$350,000
Cash Outlay:$94,500
Cashflow:$494/mo
Cap Rate:7.53%
IRR:18.79%
Long Term Rental
Off Market Cashflowing DFW Duplex $295k2316 Meadow Ln, Mesquite
Purchase Price:$295,000
Cash Outlay:$79,650
Cashflow:$300/mo
Cap Rate:7.06%
IRR:16.57%
Long Term Rental
Turnkey Houston Single Family Rental $335k15018 Rainy Morning Dr, Humble
Purchase Price:$335,000
Cash Outlay:$90,450
Cashflow:$31/mo
Cap Rate:5.73%
IRR:11.14%
Long Term Rental
Turnkey DFW Single Family Rental $350k14625 Delphinus Dr, Haslet
Purchase Price:$350,000
Cash Outlay:$94,500
Cashflow:$87/mo
Cap Rate:6.11%
IRR:12.13%
Long Term Rental
Quadplex Hitting The 1% Rule $375k4806 Rainbow Cir, Killeen
Purchase Price:$375,000
Cash Outlay:$101,250
Cashflow:$589/mo
Cap Rate:7.72%
IRR:19.70%
Short Term Rental
Dallas Short Term Rental Duplex $550k939-941 Bayonne St, Dallas
Purchase Price:$550,000
Cash Outlay:$148,500
Cashflow:$384/mo
Cap Rate:6.67%
IRR:14.77%
Mid Term Rental
San Antonio 9-Plex $1.1M403 W Hollywood Ave, San Antonio
Purchase Price:$1,100,000
Cash Outlay:$297,000
Cashflow:$971/mo
Cap Rate:6.89%
IRR:15.81%
