Upgraded 5 Bed STR with Views of Lake Texoma
787 Lakeview Dr, Denison
ROI
25.61% IRR
Strategy
Short Term Rental
Upgraded 5 bed STR with views of Lake Texoma. Great location within walking distance of waterfront parks. Brand new roof.
787 Lakeview Dr, Denison
Purchase Price:$745,000
Cash Outlay:$221,150
Cashflow:$1,766/mo
Cap Rate:8.44%
IRR:25.61%
Long Term Rental
Occupied Quadplex Near Military Base $420k1606 Aztec Trce, Harker Heights
Purchase Price:$420,000
Cash Outlay:$113,400
Cashflow:$382/mo
Cap Rate:6.47%
IRR:15.51%
Short Term Rental
Fully Occupied STR/MTR/LTR Quadplex $495k410 Estelle St, Houston
Purchase Price:$495,000
Cash Outlay:$133,650
Cashflow:$514/mo
Cap Rate:6.63%
IRR:16.25%
Long Term Rental
Turnkey 5-Plex Exceeding The 1% Rule $595k3918 McKinney Ext, La Marque
Purchase Price:$595,000
Cash Outlay:$160,650
Cashflow:$1,200/mo
Cap Rate:7.80%
IRR:21.76%
Long Term Rental
Renovated Quadplex Exceeding The 1% Rule $650k912 Isbell Rd, Fort Worth
Purchase Price:$650,000
Cash Outlay:$175,500
Cashflow:$1,104/mo
Cap Rate:7.42%
IRR:19.97%
Long Term Rental
Cashflowing Off-Market Houston SFR $200k *great deal*5414 Canterway Dr, Houston
Purchase Price:$300,000
Cash Outlay:$81,000
Cashflow:$245/mo
Cap Rate:6.64%
IRR:18.32%
Long Term Rental
Cashflowing Triplex Near Military Base $300k900-910 S 15th St, Copperas Cove
Purchase Price:$300,000
Cash Outlay:$81,000
Cashflow:$435/mo
Cap Rate:9.28%
IRR:20.72%
