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%
Long Term Rental
New Caney Triplex House Hack Live Free Income Property $265K19639 Maple Ln, New Caney
Purchase Price:$350,000
Cash Outlay:$904,500
Cashflow:$650/mo
Cap Rate:8.78%
IRR:25.10%
Long Term Rental
Killeen Quadplex 3 Bed Units Value Add 1%+ Potential $350K1600 Dugger Cir, Killeen
Purchase Price:$350,000
Cash Outlay:$94,500
Cashflow:$485/mo
Cap Rate:7.50%
IRR:18.90%
Long Term Rental
Killeen Quadplex 3 Bed Units Partial Vacancy Upside $360K3202 Hereford Ln #A-D, Killeen
Purchase Price:$360,000
Cash Outlay:$97,200
Cashflow:$336/mo
Cap Rate:6.96%
IRR:16.26%
Long Term Rental
San Marcos Duplex 3 Bed Units Strong Rent Growth Corridor $350K108 Gm Ln, San Marcos
Purchase Price:$350,000
Cash Outlay:$94,500
Cashflow:$115/mo
Cap Rate:6.23%
IRR:12.75%
Long Term Rental
Houston Energy Corridor Quadplex Katy ISD Fully Leased $675K720 Memorial Mews St, Houston
Purchase Price:$675,000
Cash Outlay:$182,250
Cashflow:$121/mo
Cap Rate:6.05%
IRR:11.88%
Long Term Rental
Dallas 8 Unit Value Add Multifamily Lease Reset Opportunity $879K3209 Norwalk Ave, Dallas
Purchase Price:$879,000
Cash Outlay:$237,330
Cashflow:$1,207/mo
Cap Rate:7.49%
IRR:18.83%
