3210 Cactus St, Houston
Purchase Price:$500,000
Cash Outlay:$180,000
Cashflow:$500/mo
Cap Rate:6.95%
IRR:16.32%
Long Term Rental
Houston Single Family Rental $250k3606 Fuller Bluff Dr, Spring
Purchase Price:$250,000
Cash Outlay:$67,500
Cashflow:$62/mo
Cap Rate:6.28%
IRR:12.39%
Long Term Rental
San Antonio Renovated Duplex $275k5110 Meadow Cv, San Antonio
Purchase Price:$275,000
Cash Outlay:$74,250
Cashflow:$67/mo
Cap Rate:6.43%
IRR:13.12%
Long Term Rental
Houston Single Family Rental $290k3025 Iron Woods Dr, Katy
Purchase Price:$290,000
Cash Outlay:$78,300
Cashflow:$207/mo
Cap Rate:6.84%
IRR:15.06%
Long Term Rental
DFW Single Family Rental $300k400 Antietam Way, Mesquite
Purchase Price:$300,000
Cash Outlay:$81,000
Cashflow:$40/mo
Cap Rate:6.14%
IRR:11.73%
Mid Term Rental
Houston Duplex Near Medical Center $390k8115 Marcy Dr #A/B, Houston
Purchase Price:$390,000
Cash Outlay:$105,030
Cashflow:$413/mo
Cap Rate:7.26%
IRR:17.05%
Long Term Rental
Houston Quadplex $420k7425 Avenue E, Houston
Purchase Price:$420,000
Cash Outlay:$113,400
Cashflow:$448/mo
Cap Rate:7.26%
IRR:17.08%
