1268 Hilltop Dr, San Marcos
Purchase Price:$365,000
Cash Outlay:$108,550
Cashflow:$1,448/mo
Cap Rate:10.85%
IRR:26.23%
Long Term Rental
Galveston Triplex $575k5315 Avenue R, Galveston
Purchase Price:$575,000
Cash Outlay:$155,250
Cashflow:$1,230/mo
Cap Rate:8.56%
IRR:23.07%
Short Term Rental
Houston AirBnB Duplex $590k4938 Bataan Rd, Houston
Purchase Price:$590,000
Cash Outlay:$159,300
Cashflow:$410/mo
Cap Rate:6.82%
IRR:14.90%
Long Term Rental
Galveston 10-Plex $850k1927 Avenue M, Galveston
Purchase Price:$850,000
Cash Outlay:$229,500
Cashflow:$970/mo
Cap Rate:7.36%
IRR:17.43%
Long Term Rental
San Antonio Turnkey Duplex $275k5110 Meadow Cv, San Antonio
Purchase Price:$275,000
Cash Outlay:$74,250
Cashflow:$67/mo
Cap Rate:6.12%
IRR:12.20%
Long Term Rental
Houston Seller Financing Triplex $295k2521 Texas Ave, Texas City
Purchase Price:$295,000
Cash Outlay:$79,650
Cashflow:$1,680/mo
Cap Rate:12.23%
IRR:39.38%
Long Term Rental
DFW Turnkey Quadplex $600k7508 Chapin Rd, Fort Worth
Purchase Price:$600,000
Cash Outlay:$162,000
Cashflow:$344/mo
Cap Rate:6.52%
IRR:14.07%