2227 Greenbrier Dr, Irving
Purchase Price:$440,000
Cash Outlay:$118,800
Cashflow:$1,493/mo
Cap Rate:9.86%
IRR:33.26%
Short Term Rental
New Braunfels 1% Rule SFR $195k3517 Naumann Way, New Braunfels
Purchase Price:$195,000
Cash Outlay:$52,650
Cashflow:$105/mo
Cap Rate:6.47%
IRR:13.84%
Long Term Rental
Houston Single Family Rental $250k3606 Fuller Bluff Dr, Spring
Purchase Price:$250,000
Cash Outlay:$67,500
Cashflow:$56/mo
Cap Rate:6.07%
IRR:12.06%
Long Term Rental
Victoria Quadplex w/ Heavy Cashflow $315k1808 Wildwood St, Victoria
Purchase Price:$315,000
Cash Outlay:$85,050
Cashflow:$632/mo
Cap Rate:8.24%
IRR:22.15%
Long Term Rental
DFW Prime Location Househack Duplex $389k716 Billie Ruth Ln, Hurst
Purchase Price:$389,000
Cash Outlay:$105,030
Cashflow:$51/mo
Cap Rate:5.65%
IRR:11.23%
Long Term Rental
Houston Single Family Rental $200k29610 Golden Vines Ln, Spring
Purchase Price:$200,000
Cash Outlay:$54,000
Cashflow:$216/mo
Cap Rate:7.13%
IRR:16.92%
Long Term Rental
Killeen Cashflowing Quadplex $380k1710 Windward Dr, Killeen
Purchase Price:$380,000
Cash Outlay:$102,600
Cashflow:$473/mo
Cap Rate:7.33%
IRR:17.86%
