8222 Colgate St, Houston
Purchase Price:$499,000
Cash Outlay:$134,730
Cashflow:$1,868/mo
Cap Rate:10.88%
IRR:27.70%
Long Term Rental
Houston Off-Market Single Family Rental $250k4614 Phlox St, Houston
Purchase Price:$250,000
Cash Outlay:$67,500
Cashflow:$211/mo
Cap Rate:6.85%
IRR:15.74%
Long Term Rental
Houston Off-Market Single Family Rental $312k10610 Cascade Creek Dr, Rosharon
Purchase Price:$312,000
Cash Outlay:$84,240
Cashflow:$154/mo
Cap Rate:5.98%
IRR:13.25%
Long Term Rental
Killeen Cashflowing Long Term Rental Quadplex $335k4504 Hunt Cir, Killeen
Purchase Price:$335,000
Cash Outlay:$90,450
Cashflow:$653/mo
Cap Rate:8.33%
IRR:22.16%
Mid Term Rental
Houston Mid Term Rental $550k2903 Wichita St, Houston
Purchase Price:$550,000
Cash Outlay:$148,500
Cashflow:$328/mo
Cap Rate:6.55%
IRR:14.31%
Short Term Rental
San Antonio Short Term Rental $675k935 Fabulous, San Antonio
Purchase Price:$675,000
Cash Outlay:$182,250
Cashflow:$1,621/mo
Cap Rate:8.72%
IRR:24.80%
Long Term Rental
San Antonio 1% Rule Duplex $270k6700-02 Montgomery, San Antonio
Purchase Price:$270,000
Cash Outlay:$72,900
Cashflow:$482/mo
Cap Rate:7.98%
IRR:21.23%
