2018 Stevens St, Houston
Purchase Price:$750,000
Cash Outlay:$202,500
Cashflow:$1,246/mo
Cap Rate:7.39%
IRR:24.22%
Long Term Rental
*Off Market* DFW Turnkey Duplex $390k2630 - 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
Houston SFR Built-In Equity Play $219k5511 Rivertree Ln, Spring
Purchase Price:$219,000
Cash Outlay:$59,130
Cashflow:$111/mo
Cap Rate:5.23%
IRR:12.48%
Long Term Rental
DFW Cashflowing and Appreciating Duplex $350k5307 Purington Ave, Fort Worth
Purchase Price:$350,000
Cash Outlay:$94,500
Cashflow:$25/mo
Cap Rate:5.92%
IRR:11.24%
Short Term Rental
DFW Turnkey AirBnB Deal $500k914 Danish Dr, Grand Prairie
Purchase Price:$500,000
Cash Outlay:$135,000
Cashflow:$1,063/mo
Cap Rate:8.24%
IRR:22.69%
Long Term Rental
DFW New Construction Duplex with 5.25% Financing $529k601-605 Blackland Dr, Venus
Purchase Price:$529,000
Cash Outlay:$142,830
Cashflow:$149/mo
Cap Rate:5.30%
IRR:11.55%
Short Term Rental
Houston Built-In Equity SFR Play $245k40828 Mostyn Hill Dr, Magnolia
Purchase Price:$240,000
Cash Outlay:$64,800
Cashflow:$70/mo
Cap Rate:6.31%
IRR:12.61%