Subject to 8plex with 25% Down and 8% Interest
926 King Ave, San Antonio
ROI
20.70% IRR
Strategy
Long Term Rental
Subject-to 8plex with 25% down. 8% interest. 6 of the units are occupied. Close to Lackland AFB and Boeing with strong tenant pool.
926 King Ave, San Antonio
Purchase Price:$750,000
Cash Outlay:$202,500
Cashflow:$617/mo
Cap Rate:7.44%
IRR:20.70%
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%
