2735 Purington Ave, Fort Worth
Purchase Price:$600,000
Cash Outlay:$202,000
Cashflow:$988/mo
Cap Rate:7.33%
IRR:20.03%
Long Term Rental
Houston New Construction Duplex $350k5102 Haywood St, Houston
Purchase Price:$350,000
Cash Outlay:$94,500
Cashflow:$192/mo
Cap Rate:6.64%
IRR:14.12%
Mid Term Rental
San Antonio Owner Financed Triplex $365k103 Dilworth, San Antonio
Purchase Price:$365,000
Cash Outlay:$98,550
Cashflow:$481/mo
Cap Rate:7.57%
IRR:18.54%
Long Term Rental
Fort Worth Duplex $399k6720 Crestmont Ct, Fort Worth
Purchase Price:$399,000
Cash Outlay:$107,730
Cashflow:$166/mo
Cap Rate:6.48%
IRR:13.36%
Long Term Rental
Dallas Cashflowing 8-Plex $660k2627 Jeffries St, Dallas
Purchase Price:$660,000
Cash Outlay:$178,200
Cashflow:$1,292/mo
Cap Rate:8.34%
IRR:22.20%
Long Term Rental
Houston Turnkey Single Family Rental Portfolio $308k10519 Moon Valley Ln, Rosharon
Purchase Price:$308,000
Cash Outlay:$83,160
Cashflow:$22/mo
Cap Rate:6.07%
IRR:11.39%
Long Term Rental
San Antonio Turnkey Duplex $350k13607 Woodstone Way, San Antonio
Purchase Price:$350,000
Cash Outlay:$94,500
Cashflow:$141/mo
Cap Rate:5.50%
IRR:12.32%
