601 Sunset Ln, Copperas Cove
Purchase Price:$460,000
Cash Outlay:$147,200
Cashflow:$863/mo
Cap Rate:8.54%
IRR:19.92%
Short Term Rental
DFW SFR w/ Built-In Equity $215k1019 Halifax Ln, Forney
Purchase Price:$215,000
Cash Outlay:$58,050
Cashflow:$186/mo
Cap Rate:4.79%
IRR:13.63%
Short Term Rental
New Braunfels SFR w/ Built-In Equity $249k317 Hummingbird Dr, New Braunfels
Purchase Price:$249,000
Cash Outlay:$67,230
Cashflow:$256/mo
Cap Rate:4.60%
IRR:14.17%
Long Term Rental
Killeen 1% Rule Quadplex $350k1313 Quail Cir, Killeen
Purchase Price:$350,000
Cash Outlay:$94,500
Cashflow:$602/mo
Cap Rate:7.90%
IRR:20.54%
Long Term Rental
DFW Value-Add Duplex $370k316 Shady Valley Dr, Mansfield
Purchase Price:$370,000
Cash Outlay:$99,900
Cashflow:$692/mo
Cap Rate:8.08%
IRR:21.39%
Long Term Rental
Houston New Construction Duplex $409k7813 Laura Koppe Rd, Houston
Purchase Price:$409,000
Cash Outlay:$110,430
Cashflow:$163/mo
Cap Rate:6.31%
IRR:13.08%
Long Term Rental
DFW 10-Plex Near Universities $800k613 W Hickory St, Denton
Purchase Price:$800,000
Cash Outlay:$216,000
Cashflow:$1,015/mo
Cap Rate:7.36%
IRR:18.00%