1903 S Ellison Dr, San Antonio
Purchase Price:$274,000
Cash Outlay:$83,980
Cashflow:$971/mo
Cap Rate:9.69%
IRR:30.42%
Long Term Rental
DFW Cashflowing Single Family Rental $250k16121 Kiva Ct, Justin
Purchase Price:$250,000
Cash Outlay:$67,500
Cashflow:$114/mo
Cap Rate:6.38%
IRR:13.40%
Long Term Rental
Cashflowing DFW Duplex $295k2316 Meadow Ln, Mesquite
Purchase Price:$295,000
Cash Outlay:$79,650
Cashflow:$300/mo
Cap Rate:6.33%
IRR:13.14%
B.E.A.F
DFW B.E.A.F. Single Family Rental $300k1536 Melrose Ln, Rockwall
Purchase Price:$300,000
Cash Outlay:$81,000
Cashflow:$17/mo
Cap Rate:5.84%
IRR:10.84%
Long Term Rental
High Demand Quadplex Near Military Base $435k203 W Mary Jane Dr, Killeen
Purchase Price:$415,000
Cash Outlay:$112,050
Cashflow:$383/mo
Cap Rate:6.94%
IRR:16.04%
Short Term Rental
Arlington Entertainment District STR $415k406 N Pecan St, Arlington
Purchase Price:$415,000
Cash Outlay:$112,050
Cashflow:$791/mo
Cap Rate:8.12%
IRR:21.59%
Long Term Rental
Katy 2022 Build Single Family Rental $265k Rent $235026806 Wilderye Cove Ln, Katy
Purchase Price:$265,000
Cash Outlay:$71,550
Cashflow:$256/mo
Cap Rate:4.68%
IRR:13.97%
