1209 Wilson Dr, Plano
Purchase Price:$575,000
Cash Outlay:$155,250
Cashflow:$1,164/mo
Cap Rate:8.42%
IRR:22.76%
Long Term Rental
Houston Off-Market SFR Property $31710623 Cascade Creek Dr, Rosharon
Purchase Price:$317,500
Cash Outlay:$85,725
Cashflow:$153/mo
Cap Rate:5.96%
IRR:13.17%
Long Term Rental
Houston Off-Market Single Family Rental $250k4614 Phlox St, Houston
Purchase Price:$250,000
Cash Outlay:$67,500
Cashflow:$211/mo
Cap Rate:6.85%
IRR:15.74%
Long Term Rental
Houston Cashflowing SFR 20 Mins to Med Center $305k10507 Moon Valley Ln, Rosharon
Purchase Price:$305,000
Cash Outlay:$82,350
Cashflow:$98/mo
Cap Rate:6.07%
IRR:12.55%
Long Term Rental
San Antonio 1% Rule Duplex $305k5715 Golf Hts, San Antonio
Purchase Price:$305,000
Cash Outlay:$82,350
Cashflow:$1,088/mo
Cap Rate:10.12%
IRR:31.59%
Long Term Rental
Fort Worth Turnkey Duplex $369K2728 Countryside Ln, Fort Worth
Purchase Price:$369,000
Cash Outlay:$99,630
Cashflow:$313/mo
Cap Rate:6.86%
IRR:15.78%
Mid Term Rental
Dallas High Cashflow 6-Plex $1.1M2401 Doreen St, Grand Prairie
Purchase Price:$1,100,000
Cash Outlay:$297,000
Cashflow:$3,072/mo
Cap Rate:9.34%
IRR:27.23%
