1203 Urbantke Ct, Copperas Cove
Purchase Price:$565,000
Cash Outlay:$190,800
Cashflow:$627/mo
Cap Rate:7.36%
IRR:15.95%
Long Term Rental
Katy 2022 Build Single Family Rental $265k Rent $235026806 Wilderye Cove Ln, Katy
Purchase Price:$265,000
Cash Outlay:$71,550
Cashflow:$256/mo
Cap Rate:4.68%
IRR:13.97%
Long Term Rental
DFW 2021 Build Single Family Rental $280k Rent $24503128 Frazier St, Mesquite
Purchase Price:$280,000
Cash Outlay:$75,600
Cashflow:$110/mo
Cap Rate:5.36%
IRR:12.12%
Long Term Rental
DFW Duplex For Cashflow and Appreciation $345k6812 S Creek Dr, Fort Worth
Purchase Price:$345,000
Cash Outlay:$93,150
Cashflow:$325/mo
Cap Rate:6.97%
IRR:16.15%
Short Term Rental
DFW Active AirBnB $625k2030 Klondike St, Grand Prairie
Purchase Price:$625,000
Cash Outlay:$168,750
Cashflow:$2,205/mo
Cap Rate:10.07%
IRR:30.75%
Long Term Rental
Premiere 10 Bedroom Househack Deal in Plano $695k2808 Clear Springs Dr, Plano
Purchase Price:$695,000
Cash Outlay:$187,650
Cashflow:$1,405/mo
Cap Rate:10.06%
IRR:49.71%
Long Term Rental
Off Market Cashflowing DFW Duplex $295k2316 Meadow Ln, Mesquite
Purchase Price:$295,000
Cash Outlay:$79,650
Cashflow:$300/mo
Cap Rate:7.06%
IRR:16.57%
