Remodeled and Occupied 1% Rule Duplex
9929 Ardash Ln, San Antonio
ROI
21.73% IRR
Strategy
Long Term Rental
Remodeled and occupied 1% Rule duplex. 2 bed units currently rented for $1240 and $1225 per month. Market rents $1400 per unit.
9929 Ardash Ln, San Antonio
Purchase Price:$278,000
Cash Outlay:$75,060
Cashflow:$304/mo
Cap Rate:7.16%
IRR:21.73%
Long Term Rental
Cash Flow Duplex in Killeen512 Blake St, Killeen
Purchase Price:$170,000
Cash Outlay:$50,900
Cashflow:$255/mo
Cap Rate:7.57%
IRR:19.13%
Mid Term Rental
New Construction Mid-Term Duplex from Ameritex603 S 18th St, Temple
Purchase Price:$329,990
Cash Outlay:$104,097
Cashflow:$623/mo
Cap Rate:7.89%
IRR:22.27%
Mid Term Rental
Fully Remodeled Duplex Close to Baylor Scott & White Hospital3212 Trenton Dr, Temple
Purchase Price:$315,000
Cash Outlay:$105,050
Cashflow:$684/mo
Cap Rate:8.07%
IRR:22.31%
Long Term Rental
1% Rule Quadplex Near Ft Cavazos2004 Cedarhill Dr, Killeen
Purchase Price:$310,000
Cash Outlay:$83,700
Cashflow:$247/mo
Cap Rate:6.96%
IRR:17.86%
Short Term Rental
Turnkey AirBnB in Excellent Condition Close to Waterfront3309 Radcliffe Dr, Rowlett
Purchase Price:$560,000
Cash Outlay:$166,200
Cashflow:$1,586/mo
Cap Rate:9.11%
IRR:27.83%
Long Term Rental
Renovated Triplex Close to Arlington Entertainment District406 Dawson Cir, Grand Prairie
Purchase Price:$485,000
Cash Outlay:$130,950
Cashflow:$348/mo
Cap Rate:6.86%
IRR:20.12%
