927 Burgan St, Waco
Purchase Price:$365,000
Cash Outlay:$98,550
Cashflow:$259/mo
Cap Rate:6.70%
IRR:17.46%
Long Term Rental
San Antonio Quadplex w/ $60k Price Drop $450k503 E Southcross Blvd, San Antonio
Purchase Price:$450,000
Cash Outlay:$121,500
Cashflow:$1080/mo
Cap Rate:8.71%
IRR:24.37%
Long Term Rental
DFW Cashflowing Long Term Rental Quadplex $725k764 E Pecan St, Hurst
Purchase Price:$725,000
Cash Outlay:$195,750
Cashflow:$85/mo
Cap Rate:7.25%
IRR:17.50%
Mid Term Rental
Dallas Mid Term Rental Quadplex $900k5309 E Side Ave, Dallas
Purchase Price:$900,000
Cash Outlay:$243,000
Cashflow:$1,490/mo
Cap Rate:7.82%
IRR:20.17%
Short Term Rental
Houston 4 Bed + Pool SFR $260k7062 Windy Pines Dr, Spring
Purchase Price:$255,000
Cash Outlay:$68,850
Cashflow:$176/mo
Cap Rate:6.63%
IRR:14.72%
Long Term Rental
Houston Single Family Rental $270k1903 Ryansbrook Ln, Spring
Purchase Price:$270,000
Cash Outlay:$72,900
Cashflow:$83/mo
Cap Rate:5.47%
IRR:11.83%
Long Term Rental
DFW Cashflowing Duplex $290k2316 Meadow Ln, Mesquite
Purchase Price:$290,000
Cash Outlay:$78,300
Cashflow:$145/mo
Cap Rate:6.43%
IRR:13.65%
