12820 Tomanet Trl, Austin
Purchase Price:$615,000
Cash Outlay:$171,050
Cashflow:$1,260/mo
Cap Rate:8.51%
IRR:22.98%
Long Term Rental
San Antonio Fully Occupied Duplex $285k131 S Mansfield St, Pleasanton
Purchase Price:$285,000
Cash Outlay:$76,950
Cashflow:$199/mo
Cap Rate:6.82%
IRR:17.97%
Long Term Rental
DFW Turnkey Duplex $390k933-935 Potomac Dr, Lancaster
Purchase Price:$390,000
Cash Outlay:$105,300
Cashflow:$80/mo
Cap Rate:6.01%
IRR:11.11%
Long Term Rental
DFW Occupied Duplex $520k6338-6340 Mark Ct, North Richland Hills
Purchase Price:$520,000
Cash Outlay:$140,400
Cashflow:$189/mo
Cap Rate:6.42%
IRR:13.06%
Short Term Rental
DFW Active AirBnB $600k2030 Klondike St, Grand Prairie
Purchase Price:$600,000
Cash Outlay:$162,000
Cashflow:$1,998/mo
Cap Rate:9.98%
IRR:29.78%
Short Term Rental
Austin AirBnB w/ Management In-Place $665k2511 Piping Rock Trl, Austin
Purchase Price:$665,000
Cash Outlay:$179,550
Cashflow:$820/mo
Cap Rate:7.47%
IRR:17.95%
Long Term Rental
Houston Single Family Rental $250k3606 Fuller Bluff Dr, Spring
Purchase Price:$250,000
Cash Outlay:$67,500
Cashflow:$62/mo
Cap Rate:6.28%
IRR:12.39%