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
Houston Turnkey Rental Above 1% Rule | $130K5818 Glenhurst Dr, Houston
Purchase Price:$130,000
Cash Outlay:$35,100
Cashflow:$429/mo
Cap Rate:9.79%
IRR:30.01%
Long Term Rental
Denison Fully Occupied Quad Producing $4,175/mo | $385K120 E Monterey St, Denison
Purchase Price:$385,000
Cash Outlay:$103,950
Cashflow:$565/mo
Cap Rate:7.60%
IRR:19.38%
Long Term Rental
San Antonio Fourplex With Path to $9,650/mo | $720K1535 W Laurel, San Antonio
Purchase Price:$720,000
Cash Outlay:$194,400
Cashflow:$934/mo
Cap Rate:7.39%
IRR:18.38%
Long Term Rental
Houston Open Concept Living with Split Floorplan | $275K32239 Cedar Crest Dr, Waller
Purchase Price:$275,000
Cash Outlay:$74,250
Cashflow:$43/mo
Cap Rate:5.21%
IRR:10.93%
Long Term Rental
Houston Luxurious Home in Vibrant Enclave | $366K5416 Robusto Pl, Houston
Purchase Price:$366,000
Cash Outlay:$98,820
Cashflow:$121/mo
Cap Rate:5.79%
IRR:12.32%
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%
