4507 Worth St, Dallas
Purchase Price:$675,000
Cash Outlay:$212,250
Cashflow:$1,290/mo
Cap Rate:7.78%
IRR:24.70%
Long Term Rental
San Antonio Quadplex Hitting the 1% Rule | $400k507 Oregon St, San Antonio
Purchase Price:$400,000
Cash Outlay:$108,000
Cashflow:$562/mo
Cap Rate:7.52%
IRR:19.00%
Long Term Rental
Houston Full Duplex Producing $3,750/mo in Katy ISD | $450k5216 & 5218 Beaverbrook Dr, Houston
Purchase Price:$450,000
Cash Outlay:$121,500
Cashflow:$403/mo
Cap Rate:6.91%
IRR:16.04%
Long Term Rental
Dallas Proper Newer-Built Duplex Producing $5,700/mo | $700k1654-1656 Hudspeth Ave, Dallas
Purchase Price:$700,000
Cash Outlay:$189,000
Cashflow:$678/mo
Cap Rate:7.00%
IRR:16.47%
Long Term Rental
San Antonio Off-Market Newer Single Family Rental $1,895/mo $209K13923 Wool Park, San Antonio
Purchase Price:$209,000
Cash Outlay:$56,430
Cashflow:$203/mo
Cap Rate:7.00%
IRR:16.47%
Long Term Rental
Houston New Construction Rental $2,905 Rent $299K10607 Crescent Peak Ct, Rosharon
Purchase Price:$299,000
Cash Outlay:$80,730
Cashflow:$502/mo
Cap Rate:7.00%
IRR:19.75%
Short Term Rental
Irving Proven STR With $115K 2026 Revenue $510K1809 Salem St, Irving
Purchase Price:$510,000
Cash Outlay:$137,700
Cashflow:$879/mo
Cap Rate:7.91%
IRR:20.87%
