14122 Fairway Oaks, San Antonio
Purchase Price:$344,475
Cash Outlay:$103,008
Cashflow:$1,150/mo
Cap Rate:10.12%
IRR:24.08%
Long Term Rental
Houston Turnkey Duplex $250k5017 Boicewood St, Houston
Purchase Price:$250,000
Cash Outlay:$67,500
Cashflow:$228/mo
Cap Rate:6.93%
IRR:16.13%
Long Term Rental
DFW High Equity Duplex $400k216 Stewart Bend Ct, Azle
Purchase Price:$400,000
Cash Outlay:$108,000
Cashflow:$58/mo
Cap Rate:6.01%
IRR:11.67%
Long Term Rental
DFW Cashflowing Quadplex $449k1015 E Tucker St, Fort Worth
Purchase Price:$449,000
Cash Outlay:$121,230
Cashflow:$540/mo
Cap Rate:7.28%
IRR:17.84%
Rent By The Room
Austin Off-Market 1% Rule Rent By Room $455k713 Whitman Ave, Georgetown
Purchase Price:$455,000
Cash Outlay:$122,850
Cashflow:$733/mo
Cap Rate:7.77%
IRR:20.21%
Long Term Rental
Arlington Off-Market Quadplex $690k601 Greystoke Dr, Arlington
Purchase Price:$690,000
Cash Outlay:$186,300
Cashflow:$798/mo
Cap Rate:7.22%
IRR:17.56%
Long Term Rental
Houston Off-Market Single Family Rental $250k4614 Phlox St, Houston
Purchase Price:$250,000
Cash Outlay:$67,500
Cashflow:$211/mo
Cap Rate:6.85%
IRR:15.74%
