120 Highland Park Ct, Irving
Purchase Price:$575,000
Cash Outlay:$185,250
Cashflow:$960/mo
Cap Rate:7.45%
IRR:20.24%
Long Term Rental
Houston Turnkey Single Family Rental Portfolio $308k10519 Moon Valley Ln, Rosharon
Purchase Price:$308,000
Cash Outlay:$83,160
Cashflow:$22/mo
Cap Rate:6.07%
IRR:11.39%
Long Term Rental
San Antonio Turnkey Duplex $350k13607 Woodstone Way, San Antonio
Purchase Price:$350,000
Cash Outlay:$94,500
Cashflow:$141/mo
Cap Rate:5.50%
IRR:12.32%
Mid Term Rental
San Antonio Owner Financed Triplex $365k103 Dilworth, San Antonio
Purchase Price:$365,000
Cash Outlay:$98,550
Cashflow:$481/mo
Cap Rate:7.57%
IRR:18.54%
Short Term Rental
DFW Single Family Rental $373k1870 Lockhart Dr, Forney
Purchase Price:$373,000
Cash Outlay:$100,710
Cashflow:$196/mo
Cap Rate:5.46%
IRR:12.84%
Long Term Rental
Dallas Downtown 8-Plex $675k2627 Jeffries St, Dallas
Purchase Price:$675,000
Cash Outlay:$182,250
Cashflow:$1,234/mo
Cap Rate:8.18%
IRR:21.46%
Long Term Rental
Houston Quadplex $900k705 Harold St, Houston
Purchase Price:$900,000
Cash Outlay:$243,000
Cashflow:$825/mo
Cap Rate:7.09%
IRR:16.24%
