3200 N 1700th St, Waco
Purchase Price:$340,000
Cash Outlay:$91,800
Cashflow:$300/mo
Cap Rate:6.91%
IRR:18.23%
Long Term Rental
Houston Open Concept Living with Split Floorplan | $275K32239 Cedar Crest Dr, Waller
Purchase Price:$275,000
Cash Outlay:$74,250
Cashflow:$43/mo
Cap Rate:5.21%
IRR:10.93%
Long Term Rental
Houston Luxurious Home in Vibrant Enclave | $366K5416 Robusto Pl, Houston
Purchase Price:$366,000
Cash Outlay:$98,820
Cashflow:$121/mo
Cap Rate:5.79%
IRR:12.32%
Short Term Rental
Allen Active Airbnb OR LTR Pool Home | $420K902 N Allen Heights Dr, Allen
Purchase Price:$420,000
Cash Outlay:$113,400
Cashflow:$488/mo
Cap Rate:7.23%
IRR:18.88%
Short Term Rental
Richardson STR Projecting $95K Gross Income | $510K1613 E Spring Valley Rd, Richardson
Purchase Price:$510,000
Cash Outlay:$137,700
Cashflow:$854/mo
Cap Rate:7.85%
IRR:24.50%
Long Term Rental
Killeen 32 Unit Heavy Cash Flow Deal | $1.4M2203 Jennifer Dr, Killeen
Purchase Price:$1,400,000
Cash Outlay:$378,000
Cashflow:$6,835/mo
Cap Rate:11.70%
IRR:39.23%
Long Term Rental
Fort Worth Off-Market Duplex Selling FAR Below FMV | $360K4712 South Dr, Fort Worth
Purchase Price:$360,000
Cash Outlay:$97,200
Cashflow:$406/mo
Cap Rate:7.19%
IRR:17.39%
