335 & 337 Ira Ave, San Antonio
Purchase Price:$825,000
Cash Outlay:$222,750
Cashflow:$1,685/mo
Cap Rate:8.88%
IRR:25.58%
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%
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%
