12833 Pandora Dr, Dallas
Purchase Price:$499,000
Cash Outlay:$134,930
Cashflow:$354/mo
Cap Rate:6.70%
IRR:19.49%
Long Term Rental
San Antonio 100% Occupied Duplex $250k231 Gabriel St, San Antonio
Purchase Price:$250,000
Cash Outlay:$67,500
Cashflow:$346/mo
Cap Rate:7.50%
IRR:18.89%
Long Term Rental
Houston Duplex 10 Minutes to The Woodlands $275k217 Lazy Ln, Conroe
Purchase Price:$275,000
Cash Outlay:$74,250
Cashflow:$287/mo
Cap Rate:7.09%
IRR:16.92%
Long Term Rental
Houston 100% Occupied Duplex $340k4340 Phlox St, Houston
Purchase Price:$340,000
Cash Outlay:$91,800
Cashflow:$937/mo
Cap Rate:9.14%
IRR:26.85%
Long Term Rental
DFW Cashflowing Quadplex $495k3200 McLean St, Fort Worth
Purchase Price:$495,000
Cash Outlay:$133,650
Cashflow:$690/mo
Cap Rate:7.51%
IRR:18.95%
Short Term Rental
Houston Pair Of Single Family STRs $565k2302 Sumpter St, Houston
Purchase Price:$565,000
Cash Outlay:$152,550
Cashflow:$2,246/mo
Cap Rate:10.61%
IRR:33.96%
Long Term Rental
Killeen Fully Occupied Quadplex $325k5709 Redstone Dr, Killeen
Purchase Price:$325,000
Cash Outlay:$87,750
Cashflow:$727/mo
Cap Rate:8.52%
IRR:23.85%
