Turnkey Houston Single Family Rental $230k
602 Monroe Ct, Conroe
ROI
17.47% IRR
Strategy
Short Term Rental
Schools are rated 5-7. It's in great condition. $20k recent price drop. Lease comps support $2150 per door. Taxes $3,806.
602 Monroe Ct, Conroe
Purchase Price:$230,000
Cash Outlay:$62,100
Cashflow:$289/mo
Cap Rate:6.89%
IRR:17.47%
Long Term Rental
26 Unit Cash Cow North of Dallas $1,395,0004931 Texoma Pkwy, Denison
Purchase Price:$1,395,000
Cash Outlay:$376,650
Cashflow:$4,284/mo
Cap Rate:9.67%
IRR:28.32%
Mid Term Rental
Off Market Dallas Duplex $689k3148 Royal Ln, Dallas
Purchase Price:$689,000
Cash Outlay:$186,030
Cashflow:$1,666/mo
Cap Rate:8.29%
IRR:24.04%
Long Term Rental
Established Airbnb Quadplex in Houston $600k3901 Dallas St, Houston
Purchase Price:$600,000
Cash Outlay:$162,000
Cashflow:$1,058/mo
Cap Rate:7.50%
IRR:20.33%
Long Term Rental
Single Family With Tenant Paying $2900 in DFW $345k14625 Delphinus Dr, Haslet
Purchase Price:$345,000
Cash Outlay:$93,150
Cashflow:$150/mo
Cap Rate:5.91%
IRR:12.84%
Long Term Rental
Quadplex Exceeding The 1% Rule $325k1105 Eastside Dr, Killeen
Purchase Price:$325,000
Cash Outlay:$87,750
Cashflow:$625/mo
Cap Rate:7.70%
IRR:21.27%
Short Term Rental
DFW Single Family Rental $250k *GREAT DEAL*206 Hall St, Hillsboro
Purchase Price:$240,000
Cash Outlay:$64,800
Cashflow:$136/mo
Cap Rate:6.06%
IRR:13.58%
