3129 San Lucas Ave, Dallas
Purchase Price:$400,000
Cash Outlay:$123,000
Cashflow:$1,038/mo
Cap Rate:8.61%
IRR:25.04%
Long Term Rental
Sherman / Denison Cashflowing 1% Rule Duplex $210k1326 W Shepherd St, Denison
Purchase Price:$210,000
Cash Outlay:$56,700
Cashflow:$293/mo
Cap Rate:7.51%
IRR:18.95%
Long Term Rental
Houston 1% Rule Single Family Rental $270k7215 Wind Dale St, Houston
Purchase Price:$270,000
Cash Outlay:$72,900
Cashflow:$557/mo
Cap Rate:8.31%
IRR:22.83%
Mid Term Rental
San Antonio STR/MTR Duplex Near Airport & Fort Sam $350K3002 Wroxton, San Antonio
Purchase Price:$350,000
Cash Outlay:$94,500
Cashflow:$143/mo
Cap Rate:7.16%
IRR:14.04%
Long Term Rental
Dallas Excellent Location Househack Duplex $575k10845 Marchant Cir, Dallas
Purchase Price:$575,000
Cash Outlay:$155,250
Cashflow:$75/mo
Cap Rate:5.68%
IRR:11.28%
Long Term Rental
Fort Worth Turnkey Quadplex $675K143 Allencrest Dr, Fort Worth
Purchase Price:$675,000
Cash Outlay:$182,250
Cashflow:$240/mo
Cap Rate:6.26%
IRR:12.90%
Long Term Rental
DFW Off-Market Quadplex $565k3736 Ramona Dr, Fort Worth
Purchase Price:$565,000
Cash Outlay:$152,550
Cashflow:$500/mo
Cap Rate:6.90%
IRR:15.98%
