3125 S University Dr, Fort Worth
Purchase Price:$2,200,000
Cash Outlay:$704,000
Cashflow:$2,047/mo
Cap Rate:7.14%
IRR:18.57%
Short Term Rental
Houston 4 Bed + Pool SFR $260k7062 Windy Pines Dr, Spring
Purchase Price:$255,000
Cash Outlay:$68,850
Cashflow:$176/mo
Cap Rate:6.63%
IRR:14.72%
Long Term Rental
Houston Single Family Rental $270k1903 Ryansbrook Ln, Spring
Purchase Price:$270,000
Cash Outlay:$72,900
Cashflow:$83/mo
Cap Rate:5.47%
IRR:11.83%
Long Term Rental
DFW Cashflowing Duplex $290k2316 Meadow Ln, Mesquite
Purchase Price:$290,000
Cash Outlay:$78,300
Cashflow:$145/mo
Cap Rate:6.43%
IRR:13.65%
Mid Term Rental
Houston Duplex Near Medical Center $390k8115 Marcy Dr #A/B, Houston
Purchase Price:$390,000
Cash Outlay:$105,030
Cashflow:$94/mo
Cap Rate:6.12%
IRR:12.18%
Long Term Rental
DFW Cashflowing Duplex $500k801-803 S 6th St, Garland
Purchase Price:$500,000
Cash Outlay:$135,000
Cashflow:$763/mo
Cap Rate:7.67%
IRR:19.45%
Short Term Rental
New Braunfels 1% Rule SFR $195k3517 Naumann Way, New Braunfels
Purchase Price:$195,000
Cash Outlay:$52,650
Cashflow:$105/mo
Cap Rate:6.47%
IRR:13.84%
