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
Occupied Quadplex Near Military Base $420k1606 Aztec Trce, Harker Heights
Purchase Price:$420,000
Cash Outlay:$113,400
Cashflow:$382/mo
Cap Rate:6.47%
IRR:15.51%
Short Term Rental
Fully Occupied STR/MTR/LTR Quadplex $495k410 Estelle St, Houston
Purchase Price:$495,000
Cash Outlay:$133,650
Cashflow:$514/mo
Cap Rate:6.63%
IRR:16.25%
Long Term Rental
Turnkey 5-Plex Exceeding The 1% Rule $595k3918 McKinney Ext, La Marque
Purchase Price:$595,000
Cash Outlay:$160,650
Cashflow:$1,200/mo
Cap Rate:7.80%
IRR:21.76%
Long Term Rental
Renovated Quadplex Exceeding The 1% Rule $650k912 Isbell Rd, Fort Worth
Purchase Price:$650,000
Cash Outlay:$175,500
Cashflow:$1,104/mo
Cap Rate:7.42%
IRR:19.97%
Long Term Rental
Cashflowing Off-Market Houston SFR $200k *great deal*5414 Canterway Dr, Houston
Purchase Price:$300,000
Cash Outlay:$81,000
Cashflow:$245/mo
Cap Rate:6.64%
IRR:18.32%
Long Term Rental
Cashflowing Triplex Near Military Base $300k900-910 S 15th St, Copperas Cove
Purchase Price:$300,000
Cash Outlay:$81,000
Cashflow:$435/mo
Cap Rate:9.28%
IRR:20.72%
