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
Single Family Rental For Cashflow and Appreciation $295k15411 Formaston Dr, Humble
Purchase Price:$295,000
Cash Outlay:$79,650
Cashflow:$47/mo
Cap Rate:6.03%
IRR:11.73%
Long Term Rental
Single Family Rental For Cashflow and Appreciation $300k11002 Hillside Creek Dr, Humble
Purchase Price:$300,000
Cash Outlay:$81,000
Cashflow:$165/mo
Cap Rate:5.18%
IRR:12.61%
Short Term Rental
Austin Turnkey AirBnB Deal $350k2007 Oxford Blvd, Round Rock
Purchase Price:$350,000
Cash Outlay:$94,500
Cashflow:$830/mo
Cap Rate:8.68%
IRR:24.21%
Long Term Rental
DFW Quadplex for Cashflow and Appreciation $545k9519 Westpark Dr, Benbrook
Purchase Price:$545,000
Cash Outlay:$147,150
Cashflow:$383/mo
Cap Rate:6.68%
IRR:14.80%
Long Term Rental
Arlington Pair of Duplexes $700k2029 Oakwood Ct, Arlington
Purchase Price:$700,000
Cash Outlay:$189,000
Cashflow:$477/mo
Cap Rate:6.65%
IRR:14.67%
Long Term Rental
DFW Cashflowing New Construction Duplex $820k5204 & 5206 Slate St, Fort Worth
Purchase Price:$820,000
Cash Outlay:$221,400
Cashflow:$494/mo
Cap Rate:6.56%
IRR:14.24%
