FREE book: The Book on Texas Real Estate Investing — download now
4118 Hampshire Blvd, Fort Worth
Purchase Price:$415,000
Cash Outlay:$112,050
Cashflow:$297/mo
Cap Rate:7.32%
IRR:17.57%
Long Term Rental
College Station University Housing Quadplex $445k309 Manuel Dr, College Station
Purchase Price:$445,000
Cash Outlay:$120,150
Cashflow:$99/mo
Cap Rate:6.26%
IRR:12.36%
Long Term Rental
San Antonio Cashflowing Quadplex $485k6735 Brothers, San Antonio
Purchase Price:$485,000
Cash Outlay:$130,950
Cashflow:$534/mo
Cap Rate:7.31%
IRR:17.30%
Long Term Rental
DFW One Percent Rule Quadplex $520k8005 Rothington Rd, Dallas
Purchase Price:$520,000
Cash Outlay:$140,400
Cashflow:$704/mo
Cap Rate:7.61%
IRR:18.74%
Mid Term Rental
San Antonio AirBnb or Mid Term Rental Duplex $275k5411 Jose Ln, San Antonio
Purchase Price:$275,000
Cash Outlay:$74,250
Cashflow:$535/mo
Cap Rate:8.32%
IRR:22.13%
Long Term Rental
Central Texas CASH COW LTR Duplex $289k907 E Main St, Troy
Purchase Price:$289,000
Cash Outlay:$78,030
Cashflow:$852/mo
Cap Rate:9.53%
IRR:27.89%
Long Term Rental
Houston One Percent Rule LTR Duplex $325k9032 Jutland Rd, Houston
Purchase Price:$325,000
Cash Outlay:$87,750
Cashflow:$511/mo
Cap Rate:7.87%
IRR:19.99%
