5037 Van Fleet St #A/B, Houston
Purchase Price:$400,000
Cash Outlay:$128,000
Cashflow:$192/mo
Cap Rate:6.61%
IRR:16.89%
Long Term Rental
Houston Seller Financing Triplex $295k2521 Texas Ave, Texas City
Purchase Price:$295,000
Cash Outlay:$79,650
Cashflow:$1,357/mo
Cap Rate:10.92%
IRR:34.01%
Short Term Rental
Houston Short Term Rental $400k2117 Engelmohr St, Houston
Purchase Price:$400,000
Cash Outlay:$108,000
Cashflow:$1,037/mo
Cap Rate:9.50%
IRR:28.64%
Short Term Rental
DFW Short Term Rental $425k2302 Erwin Dr, Euless
Purchase Price:$425,000
Cash Outlay:$114,750
Cashflow:$939/mo
Cap Rate:9.04%
IRR:26.09%
Long Term Rental
DFW Cashflowing Duplex $500k801-803 S 6th St, Garland
Purchase Price:$500,000
Cash Outlay:$135,000
Cashflow:$763/mo
Cap Rate:7.67%
IRR:19.45%
Long Term Rental
Killeen Cashflowing Quadplex $370k1710 Windward Dr, Killeen
Purchase Price:$370,000
Cash Outlay:$99,900
Cashflow:$400/mo
Cap Rate:7.28%
IRR:17.08%
Long Term Rental
DFW Arlington 1% Rule Duplex $435k1001-1003 Silent Dr, Arlington
Purchase Price:$435,000
Cash Outlay:$117,450
Cashflow:$328/mo
Cap Rate:6.89%
IRR:15.24%
