2863 Seascape Ln, New Braunfels
Purchase Price:$265,000
Cash Outlay:$71,550
Cashflow:$19/mo
Cap Rate:5.92%
IRR:11.24%
Long Term Rental
Houston Single Family Rental $220k1015 Heritage Timbers Dr, Katy
Purchase Price:$220,000
Cash Outlay:$59,400
Cashflow:$18/mo
Cap Rate:5.93%
IRR:11.29%
Long Term Rental
DFW Single Family Rental $290k2115 Mesa Wood Dr, Glenn Heights
Purchase Price:$290,000
Cash Outlay:$78,300
Cashflow:$209/mo
Cap Rate:6.70%
IRR:14.90%
Long Term Rental
Killeen Cashflowing 1% Rule Quadplex $370k1710 Windward Dr, Killeen
Purchase Price:$370,000
Cash Outlay:$99,900
Cashflow:$428/mo
Cap Rate:7.22%
IRR:17.36%
Short Term Rental
DFW Short Term Rental $385k108 Oriole Dr, Arlington
Purchase Price:$385,000
Cash Outlay:$103,950
Cashflow:$663/mo
Cap Rate:7.90%
IRR:18.80%
Long Term Rental
DFW 100% Occupied 26-Plex $3.15M1500 N Carroll Ave, Dallas
Purchase Price:$3,150,000
Cash Outlay:$850,500
Cashflow:$2,660/mo
Cap Rate:6.85%
IRR:15.60%
Long Term Rental
New Braunfels 1% Rule SFR $195k3517 Naumann Way, New Braunfels
Purchase Price:$195,000
Cash Outlay:$52,650
Cashflow:$105/mo
Cap Rate:6.47%
IRR:13.84%
