5102 Academy St, Houston
Purchase Price:$3,000,000
Cash Outlay:$990,000
Cashflow:$3,510/mo
Cap Rate:7.35%
IRR:20.67%
Short Term Rental
Allen Active Airbnb OR LTR Pool Home | $420K902 N Allen Heights Dr, Allen
Purchase Price:$420,000
Cash Outlay:$113,400
Cashflow:$488/mo
Cap Rate:7.23%
IRR:18.88%
Short Term Rental
Richardson STR Projecting $95K Gross Income | $510K1613 E Spring Valley Rd, Richardson
Purchase Price:$510,000
Cash Outlay:$137,700
Cashflow:$854/mo
Cap Rate:7.85%
IRR:24.50%
Long Term Rental
Killeen 32 Unit Heavy Cash Flow Deal | $1.4M2203 Jennifer Dr, Killeen
Purchase Price:$1,400,000
Cash Outlay:$378,000
Cashflow:$6,835/mo
Cap Rate:11.70%
IRR:39.23%
Long Term Rental
Fort Worth Off-Market Duplex Selling FAR Below FMV | $360K4712 South Dr, Fort Worth
Purchase Price:$360,000
Cash Outlay:$97,200
Cashflow:$406/mo
Cap Rate:7.19%
IRR:17.39%
Long Term Rental
Waco Baylor Duplex Fully Occupied | $550K1907 S 17th St, Waco
Purchase Price:$520,000
Cash Outlay:$140,400
Cashflow:$506/mo
Cap Rate:7.01%
IRR:16.50%
Long Term Rental
Pasadena 14-Condo Package | $1.2M3002 Pasadena Blvd, Pasadena
Purchase Price:$1,200,000
Cash Outlay:$324,000
Cashflow:$1,712/mo
Cap Rate:7.55%
IRR:19.13%
