1717 25th St, Fort Worth
Purchase Price:$1,000,000
Cash Outlay:$335,000
Cashflow:$1,088/mo
Cap Rate:7.22%
IRR:17.80%
Short Term Rental
Turnkey Pool Home Active on Airbnb with Excellent Yield Comes Fully Furnished8222 Colgate St, Houston
Purchase Price:$499,000
Cash Outlay:$134,730
Cashflow:$1,868/mo
Cap Rate:10.88%
IRR:27.70%
Mid Term Rental
New Construction Fourplex by Medical District and UofH6423 New York St, Houston
Purchase Price:$900,000
Cash Outlay:$273,000
Cashflow:$ 1,345/mo
Cap Rate:7.97%
IRR:21.49%
Long Term Rental
Mixed Use 24 Unit Grossing $18k/mo with Upside to Increase4931 Texoma Pkwy, Denison
Purchase Price:$1,500,000
Cash Outlay:$480,000
Cashflow:$2,741/mo
Cap Rate:8.48%
IRR:22.17%
Long Term Rental
Occupied 6-Unit Complex with Assumable Loan at 4.5% Interest905 E Fayle St, Baytown
Purchase Price:$420,000
Cash Outlay:$144,400
Cashflow:$730/mo
Cap Rate:6.08%
IRR:15.61%
Mid Term Rental
Fully Remodeled Duplex Close to Baylor Scott & White Hospital and Major Logistics/Distribution Centers3212 Trenton Dr, Temple
Purchase Price:$335,000
Cash Outlay:$110,450
Cashflow:$502/mo
Cap Rate:7.78%
IRR:19.97%
Short Term Rental
3 Bed STR with a Pool on 1.35 Acres just Outside Austin83 S Old Spanish Trl, Kyle
Purchase Price:$425,000
Cash Outlay:$129,750
Cashflow:$1,182/mo
Cap Rate:9.42%
IRR:21.76%
