Turnkey 3 Bed SFH + Occupied Studio Exceeding the 1% Rule with High Cash Yield
3614 Colonial Ave, Dallas
ROI
23.43% IRR
Strategy
Long Term Rental
Turnkey 3 bed SFH + occupied studio exceeding the 1% Rule with very strong cashflow.
3614 Colonial Ave, Dallas
Purchase Price:$199,900
Cash Outlay:$53,973
Cashflow:$323/mo
Cap Rate:7.77%
IRR:23.43%
Long Term Rental
Cash Cow 8-Plex $350k *EXCELLENT DEAL*2902 Lake Rd, Killeen
Purchase Price:$350,000
Cash Outlay:$94,500
Cashflow:$1,510/mo
Cap Rate:11.16%
IRR:35.33%
Long Term Rental
Cashflowing Quadplex Exceeding The 1% Rule $385k304 Palmwood Dr, Victoria
Purchase Price:$385,000
Cash Outlay:$103,950
Cashflow:$820/mo
Cap Rate:7.94%
IRR:22.41%
Long Term Rental
Short Term Rental Operation in Houston $600k3901 Dallas St, Houston
Purchase Price:$600,000
Cash Outlay:$162,000
Cashflow:$1,058/mo
Cap Rate:7.50%
IRR:20.33%
Long Term Rental
Rare Plano Duplex with 8 Bedrooms $800k *EXCELLENT DEAL*1908 Nest Pl, Plano
Purchase Price:$800,000
Cash Outlay:$216,000
Cashflow:$277/mo
Cap Rate:5.80%
IRR:12.34%
Long Term Rental
26 Unit Cash Cow North of Dallas $1,395,0004931 Texoma Pkwy, Denison
Purchase Price:$1,395,000
Cash Outlay:$376,650
Cashflow:$4,284/mo
Cap Rate:9.67%
IRR:28.32%
Mid Term Rental
Off Market Dallas Duplex $689k3148 Royal Ln, Dallas
Purchase Price:$689,000
Cash Outlay:$186,030
Cashflow:$1,666/mo
Cap Rate:8.29%
IRR:24.04%
