Renovated 1% Rule Duplex in Killeen
1802 Fairview Dr, Killeen
ROI
19.35% IRR
Strategy
Long Term Rental
Renovated 1% Rule duplex in Killeen. One unit leased for $1000/mo, other unit is vacant with $1100/mo market rents.
1802 Fairview Dr, Killeen
Purchase Price:$215,000
Cash Outlay:$58,050
Cashflow:$244/mo
Cap Rate:7.20%
IRR:19.35%
B.E.A.F
B.E.A.F. Single Family Rental in DFW $245k109 Redhaw Ct, Burleson
Purchase Price:$245,000
Cash Outlay:$66,150
Cashflow:$41/mo
Cap Rate:5.89%
IRR:11.63%
Long Term Rental
Quadplex Exceeding The 1% Rule $317k4503 Westcliff Rd, Killeen
Purchase Price:$317,000
Cash Outlay:$85,590
Cashflow:$657/mo
Cap Rate:8.17%
IRR:22.38%
Long Term Rental
Occupied San Antonio Duplex $320k9813 Ardash Ln, San Antonio
Purchase Price:$320,000
Cash Outlay:$86,400
Cashflow:$95/mo
Cap Rate:6.04%
IRR:12.36%
Short Term Rental
San Antonio AirBnB or Househack Duplex $660k618 S Park Blvd, San Antonio
Purchase Price:$660,000
Cash Outlay:$178,200
Cashflow:$1,653/mo
Cap Rate:8.69%
IRR:24.82%
Long Term Rental
Appreciation + Cashflow Duplex in DFW $360k780 Shady Ln, Hurst
Purchase Price:$360,000
Cash Outlay:$97,200
Cashflow:$94/mo
Cap Rate:6.00%
IRR:12.16%
Long Term Rental
Cashflowing Quadplex Exceeding The 1% Rule $385k304 Palmwood Dr, Victoria
Purchase Price:$385,000
Cash Outlay:$103,950
Cashflow:$820/mo
Cap Rate:7.94%
IRR:22.41%
