1321 Wade Dr, Bedford
Purchase Price:$385,000
Cash Outlay:$118,950
Cashflow:$1,837/mo
Cap Rate:11.06%
IRR:33.27%
Long Term Rental
Houston Off-Market Single Family Rental $320k10503 Moon Valley Ln, Rosharon
Purchase Price:$320,000
Cash Outlay:$86,400
Cashflow:$39/mo
Cap Rate:6.30%
IRR:11.86%
Long Term Rental
Temple New Construction Duplex $365k318 Dolphin Dr, Temple
Purchase Price:$365,000
Cash Outlay:$98,550
Cashflow:$219/mo
Cap Rate:5.12%
IRR:12.89%
Long Term Rental
Arlington Equity + Cashflow Duplex $385k531 Norwood Cir E, Arlington
Purchase Price:$385,000
Cash Outlay:$103,950
Cashflow:$358/mo
Cap Rate:6.95%
IRR:16.25%
Long Term Rental
Killeen CASHFLOW HEAVY Quadplex Fully Occupied $400k4707 Westcliff Rd, Killeen
Purchase Price:$400,000
Cash Outlay:$108,000
Cashflow:$1,106/mo
Cap Rate:9.15%
IRR:26.92%
Long Term Rental
San Antonio 1% Rule CASHCOW Quadplex $530k6719 Brothers Ln, San Antonio
Purchase Price:$530,000
Cash Outlay:$143,100
Cashflow:$1,106/mo
Cap Rate:8.34%
IRR:22.97%
Long Term Rental
San Antonio 100% Occupied Duplex $250k231 Gabriel St, San Antonio
Purchase Price:$250,000
Cash Outlay:$67,500
Cashflow:$346/mo
Cap Rate:7.50%
IRR:18.89%
