8005 Rothington Rd, Dallas
Purchase Price:$520,000
Cash Outlay:$140,400
Cashflow:$435/mo
Cap Rate:6.85%
IRR:20.60%
Long Term Rental
Fort Worth 1% Rule Duplex $320k8521 Gatlinburg Dr, Fort Worth
Purchase Price:$320,000
Cash Outlay:$86,400
Cashflow:$566/mo
Cap Rate:7.96%
IRR:21.12%
Long Term Rental
Fort Worth 1% Rule Duplex $325k3411 Stonewall Ln, Fort Worth
Purchase Price:$325,000
Cash Outlay:$87,750
Cashflow:$491/mo
Cap Rate:7.65%
IRR:19.63%
Long Term Rental
DFW Duplex *Prime Richardson Location* $360k701-703 Royal Crest Dr, Richardson
Purchase Price:$360,000
Cash Outlay:$97,200
Cashflow:$199/mo
Cap Rate:6.50%
IRR:14.05%
Short Term Rental
Galveston Short Term Rental $430k3610 Niko Ct, Galveston
Purchase Price:$430,000
Cash Outlay:$116,100
Cashflow:$176/mo
Cap Rate:6.33%
IRR:13.22%
Short Term Rental
Houston Fully Furnished Airbnb Quadplex $590k2705 Cleburne St, Houston
Purchase Price:$590,000
Cash Outlay:$159,300
Cashflow:$1,537/mo
Cap Rate:8.96%
IRR:25.98%
Long Term Rental
Killeen CASHFLOW HEAVY Quadplex Fully Occupied $415k4707 Westcliff Rd, Killeen
Purchase Price:$415,000
Cash Outlay:$112,050
Cashflow:$1,317/mo
Cap Rate:9.64%
IRR:29.29%
