1405 N Gray St, Killeen
Purchase Price:$650,000
Cash Outlay:$1175,500
Cashflow:$742/mo
Cap Rate:7.21%
IRR:19.38%
Long Term Rental
Houston (Pasadena) SFR with Equity and Great Schools – $245k5915 Ray Dr, Pasadena
Purchase Price:$245,000
Cash Outlay:$66,150
Cashflow:$36/mo
Cap Rate:5.95%
IRR:11.64%
Long Term Rental
DFW (Fort Worth) 2020 Build Turnkey SFR – $275k5808 Japonica St, Fort Worth
Purchase Price:$275,000
Cash Outlay:$74,250
Cashflow:$243/mo
Cap Rate:4.72%
IRR:13.80%
Long Term Rental
Fort Worth Cashflowing Turnkey Quadplex – $625k191 County Road 4849, Newark
Purchase Price:$625,000
Cash Outlay:$168,750
Cashflow:$924/mo
Cap Rate:7.55%
IRR:19.38%
Mid Term Rental
College Station STR MTR LTR Quadplex – $690k1204 & 1206 Vinyard Ct, College Station
Purchase Price:$690,000
Cash Outlay:$186,300
Cashflow:$3,234/mo
Cap Rate:11.40%
IRR:38.03%
Long Term Rental
Houston SFR with High Rent to Price Ratio – $235k14746 Jasper Stream Ct, Houston
Purchase Price:$235,000
Cash Outlay:$63,450
Cashflow:$41/mo
Cap Rate:5.98%
IRR:11.78%
Long Term Rental
Austin Area SFR with Equity and High Rent Demand – $300k317 Greener Dr, Leander
Purchase Price:$300,000
Cash Outlay:$81,000
Cashflow:$245/mo
Cap Rate:4.80%
IRR:13.57%
