2630 - 2628 Frazier Ave, Fort Worth
Purchase Price:$390,000
Cash Outlay:$105,300
Cashflow:$14/mo
Cap Rate:5.88%
IRR:11.04%
Long Term Rental
Killeen 23-Plex Cashflow Heavy $2M411 E Central Texas Expy, Killeen
Purchase Price:$2,000,000
Cash Outlay:$540,000
Cashflow:$4,819/mo
Cap Rate:8.73%
IRR:24.85%
Short Term Rental
Dallas Short Term Rental House + ADU $600k1606 W 12th St, Dallas
Purchase Price:$600,000
Cash Outlay:$162,000
Cashflow:$1,182/mo
Cap Rate:8.20%
IRR:22.29%
Short Term Rental
Houston Turnkey Short Term Rental Quadplex $590k2705 Cleburne St, Houston
Purchase Price:$590,000
Cash Outlay:$159,300
Cashflow:$838/mo
Cap Rate:7.54%
IRR:19.10%
Long Term Rental
Dallas 1% Rule Duplex $250k108 S Westmoreland Rd, Dallas
Purchase Price:$250,000
Cash Outlay:$67,500
Cashflow:$362/mo
Cap Rate:7.57%
IRR:19.25%
Long Term Rental
Fort Worth Cashflowing Duplex $255k1241 Lowe St, Fort Worth
Purchase Price:$255,000
Cash Outlay:$68,850
Cashflow:$367/mo
Cap Rate:7.56%
IRR:19.19%
Long Term Rental
UNICORN Cashflow Deal $275k1705 Holloman Dr, Port Lavaca
Purchase Price:$275,000
Cash Outlay:$74,250
Cashflow:$1,001/mo
Cap Rate:10.20%
IRR:32.00%
