FREE book: The Book on Texas Real Estate Investing — download now
2532 Wayside Ave, Fort Worth
Purchase Price:$475,000
Cash Outlay:$148,250
Cashflow:$508/mo
Cap Rate:7.13%
IRR:19.18%
Long Term Rental
Houston 1% Rule Duplex $299k8202 Cannon St, Houston
Purchase Price:$299,000
Cash Outlay:$80,730
Cashflow:$396/mo
Cap Rate:6.99%
IRR:17.88%
Long Term Rental
Austin (Quail Creek) Fully Occupied Duplex $400k900 Fieldwood Dr, Austin
Purchase Price:$400,000
Cash Outlay:$108,000
Cashflow:$418/mo
Cap Rate:6.65%
IRR:16.29%
Long Term Rental
San Antonio Fully Occupied Quadplex $490k7568 Windsor Oaks, San Antonio
Purchase Price:$490,000
Cash Outlay:$132,300
Cashflow:$342/mo
Cap Rate:6.23%
IRR:14.33%
Long Term Rental
Austin (Travis Heights) Off Market Fully Occupied Duplex $725k1909 Woodland Ave, Austin
Purchase Price:$725,000
Cash Outlay:$195,750
Cashflow:$523/mo
Cap Rate:6.26%
IRR:14.47%
Long Term Rental
Houston Off-Market Turnkey SFR Portfolio $1.13M10610-10643 Cascade Creek Dr, Rosharon
Purchase Price:$1,130,000
Cash Outlay:$305,100
Cashflow:$1,430/mo
Cap Rate:6.91%
IRR:17.53%
Long Term Rental
Killeen CASH COW 31-Unit Multifamily $1.99M209 Root Ave, Killeen
Purchase Price:$1,990,000
Cash Outlay:$537,300
Cashflow:$7,795/mo
Cap Rate:10.10%
IRR:32.51%
