FREE book: The Book on Texas Real Estate Investing — download now
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
San Antonio Occupied and Cashflowing Duplex $309k7643 Oak Chase, San Antonio
Purchase Price:$309,000
Cash Outlay:$83,430
Cashflow:$144/mo
Cap Rate:6.55%
IRR:13.65%
Long Term Rental
Killeen Seller Financing Quadplex $400k4504 Hunt Cir, Killeen
Purchase Price:$365,000
Cash Outlay:$98,550
Cashflow:$96/mo
Cap Rate:7.39%
IRR:15.14%
Short Term Rental
DFW Single Family Home Plus Guest House Househack $475k531 Summit Dr, Richardson
Purchase Price:$475,000
Cash Outlay:$128,250
Cashflow:$171/mo
Cap Rate:6.86%
IRR:18.51%
Long Term Rental
Houston Brookhaven New Construction Quadplex $750k4202 Kewanee St, Houston
Purchase Price:$750,000
Cash Outlay:$202,500
Cashflow:$712/mo
Cap Rate:7.13%
IRR:16.43%
Long Term Rental
DFW Denton Cashflowing 8 Plex $1.1M3065 and 3073 Olympia Dr, Denton
Purchase Price:$1,100,000
Cash Outlay:$297,000
Cashflow:$1,316/mo
Cap Rate:7.42%
IRR:17.84%
Long Term Rental
College Station University Housing Quadplex $445k309 Manuel Dr, College Station
Purchase Price:$445,000
Cash Outlay:$120,150
Cashflow:$99/mo
Cap Rate:6.26%
IRR:12.36%
