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
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%
Long Term Rental
Waco Baylor Duplex Fully Occupied | $550K1907 S 17th St, Waco
Purchase Price:$520,000
Cash Outlay:$140,400
Cashflow:$506/mo
Cap Rate:7.01%
IRR:16.50%
Long Term Rental
Pasadena 14-Condo Package | $1.2M3002 Pasadena Blvd, Pasadena
Purchase Price:$1,200,000
Cash Outlay:$324,000
Cashflow:$1,712/mo
Cap Rate:7.55%
IRR:19.13%
412 Chicago Ave, Fort Worth
Purchase Price:$219,000
Cash Outlay:$59,130
Short Term Rental
Padre Island Beach STR Turnkey and Cash Flowing | $400K15224 Beach Way Dr, Corpus Christi
Purchase Price:$380,000
Cash Outlay:$102,600
Cashflow:$448/mo
Cap Rate:7.25%
IRR:18.35%
Long Term Rental
Fort Worth Quad 8.79% Cap | $575K3732 Bonnie Dr, Fort Worth
Purchase Price:$575,000
Cash Outlay:$155,250
Cashflow:$677/mo
Cap Rate:7.25%
IRR:17.69%
