406 Dawson Cir, Grand Prairie
Purchase Price:$489,000
Cash Outlay:$132,030
Cashflow:$327/mo
Cap Rate:6.81%
IRR:19.91%
Long Term Rental
San Antonio 1% Rule Duplex $270k6700-02 Montgomery, San Antonio
Purchase Price:$270,000
Cash Outlay:$72,900
Cashflow:$482/mo
Cap Rate:7.98%
IRR:21.23%
Short Term Rental
Houston Short Term Rental $350k850 Elkhart St, Houston
Purchase Price:$350,000
Cash Outlay:$94,500
Cashflow:$932/mo
Cap Rate:9.03%
IRR:12.29%
Long Term Rental
Fort Worth Duplex $360K2728 Countryside Ln, Fort Worth
Purchase Price:$360,000
Cash Outlay:$97,200
Cashflow:$382/mo
Cap Rate:7.11%
IRR:17.01%
Long Term Rental
Fort Worth Duplex $390k6720 Crestmont Ct, Fort Worth
Purchase Price:$390,000
Cash Outlay:$105,300
Cashflow:$284/mo
Cap Rate:6.71%
IRR:15.07%
Short Term Rental
San Antonio Short Term Rental $675k935 Fabulous, San Antonio
Purchase Price:$675,000
Cash Outlay:$182,250
Cashflow:$1,621/mo
Cap Rate:8.72%
IRR:24.80%
Mid Term Rental
Dallas 6-Plex $1.1M2401 Doreen St, Grand Prairie
Purchase Price:$1,100,000
Cash Outlay:$297,000
Cashflow:$3,072/mo
Cap Rate:9.34%
IRR:27.23%
