406 Dawson Cir, Grand Prairie
Purchase Price:$489,000
Cash Outlay:$132,030
Cashflow:$327/mo
Cap Rate:6.81%
IRR:19.91%
B.E.A.F
Turnkey BEAF Deal Built in 2019710 Autumn Flats Way, Rosharon
Purchase Price:$310,000
Cash Outlay:$83,700
Cashflow:$682/mo
IRR:30.21%
Mid Term Rental
Value-Add Off Market MTR in Georgetown409 Debora Dr, Georgetown
Purchase Price:$375,000
Cash Outlay:$131,250
Cashflow:$51/mo
Cap Rate:5.73%
IRR:17.35%
Long Term Rental
Northside 1% Rule Fourplex in Houston2131 Cromwell St, Houston
Purchase Price:$349,000
Cash Outlay:$111,600
Cashflow:$674/mo
Cap Rate:8.32%
IRR:22.53%
Long Term Rental
Pair of Off-Market 1% Rule Quadplexes13713 Duncum St, Houston
Purchase Price:$580,000
Cash Outlay:$147,900
Cashflow:$604/mo
Cap Rate:7.35%
IRR:22.56%
Mid Term Rental
2006 Built Duplex Close to Medical District and Univ of Houston4629 Phlox St, Houston
Purchase Price:$410,000
Cash Outlay:$140,700
Cashflow:$1,053/mo
Cap Rate:8.44%
IRR:23.32%
Long Term Rental
Cashflowing Occupied SFH + ADU in Haltom City3821 Mercury St, Haltom City
Purchase Price:$275,000
Cash Outlay:$71,650
Cashflow:$309/mo
Cap Rate:7.41%
IRR:22.55%
