1405 N Gray St, Killeen
Purchase Price:$650,000
Cash Outlay:$1175,500
Cashflow:$742/mo
Cap Rate:7.21%
IRR:19.38%
Mid Term Rental
Dallas 6-Plex $1.1M2401 Doreen St, Grand Prairie
Purchase Price:$1,100,000
Cash Outlay:$297,000
Cashflow:$3,072/mo
Cap Rate:9.34%
IRR:27.23%
Long Term Rental
San Antonio Off-Market Seller Financed Duplex $210k1838 Buffalo St, San Antonio
Purchase Price:$210,000
Cash Outlay:$56,700
Cashflow:$659/mo
Cap Rate:8.64%
IRR:23.77%
Long Term Rental
Houston Cashflowing New Build w/ 5.99% Rate $326k10503 Moon Valley Ln, Rosharon
Purchase Price:$326,500
Cash Outlay:$88,155
Cashflow:$181/mo
Cap Rate:6.05%
IRR:13.61%
Long Term Rental
Sherman Remodeled and Occupied Duplex $365k403-405 N Burdette Ave, Sherman
Purchase Price:$365,000
Cash Outlay:$98,550
Cashflow:$24/mo
Cap Rate:5.91%
IRR:11.21%
Long Term Rental
Dallas Duplex Fully Occupied $450k315 Queens Ct S, Mansfield
Purchase Price:$450,000
Cash Outlay:$121,500
Cashflow:$375/mo
Cap Rate:6.99%
IRR:15.83%
Long Term Rental
Houston Off-Market SFR Property $31710623 Cascade Creek Dr, Rosharon
Purchase Price:$317,500
Cash Outlay:$85,725
Cashflow:$153/mo
Cap Rate:5.96%
IRR:13.17%
