FREE book: The Book on Texas Real Estate Investing — download now
2909 Las Vegas Trail, Fort Worth
Purchase Price:$600,000
Cash Outlay:$162,000
Cashflow:$744/mo
Cap Rate:7.33%
IRR:21.76%
Mid Term Rental
San Antonio OFF MARKET Down Town Duplex $299k1119 W Myrtle St, San Antonio
Purchase Price:$299,000
Cash Outlay:$80,730
Cashflow:$48/mo
Cap Rate:5.59%
IRR:11.33%
Long Term Rental
Houston Single Family Rental $344k10618 Cascade Creek Dr, Rosharon
Purchase Price:$344,000
Cash Outlay:$92,880
Cashflow:$354/mo
Cap Rate:6.63%
IRR:16.38%
Long Term Rental
San Marcos Fully Occupied Quadplex $399k1634 Post Rd, San Marcos
Purchase Price:$399,000
Cash Outlay:$107,730
Cashflow:$549/mo
Cap Rate:7.05%
IRR:18.40%
Long Term Rental
DFW Fully Occupied Duplex $440k11358 Quail Run St #358 & 360, Dallas
Purchase Price:$440,000
Cash Outlay:$118,800
Cashflow:$440/mo
Cap Rate:6.60%
IRR:16.22%
Long Term Rental
Houston Portfolio of 2 Single Family Homes $668k10614 Cascade Creek and 10611 Crescent Peak, Rosharon
Purchase Price:$668,000
Cash Outlay:$180,360
Cashflow:$760/mo
Cap Rate:6.76%
IRR:17.01%
Long Term Rental
Houston Portfolio of 3 Single Family Homes $902k10607 Crescent Peak, 10603 Cascade Creek, 10631 Cascade Creek
Purchase Price:$902,000
Cash Outlay:$243,540
Cashflow:$897/mo
Cap Rate:6.59%
IRR:16.18%
