4000 Fair Park Blvd, Fort Worth
Purchase Price:$195,000
Cash Outlay:$64,650
Cashflow:$306/mo
Cap Rate:7.28%
IRR:17.55%
Short Term Rental
DFW Active AirBnB $600k2030 Klondike St, Grand Prairie
Purchase Price:$600,000
Cash Outlay:$162,000
Cashflow:$1,998/mo
Cap Rate:9.98%
IRR:29.78%
Short Term Rental
Austin AirBnB w/ Management In-Place $665k2511 Piping Rock Trl, Austin
Purchase Price:$665,000
Cash Outlay:$179,550
Cashflow:$820/mo
Cap Rate:7.47%
IRR:17.95%
Long Term Rental
Houston Single Family Rental $250k3606 Fuller Bluff Dr, Spring
Purchase Price:$250,000
Cash Outlay:$67,500
Cashflow:$62/mo
Cap Rate:6.28%
IRR:12.39%
Long Term Rental
San Antonio Renovated Duplex $275k5110 Meadow Cv, San Antonio
Purchase Price:$275,000
Cash Outlay:$74,250
Cashflow:$67/mo
Cap Rate:6.43%
IRR:13.12%
Long Term Rental
Houston Single Family Rental $290k3025 Iron Woods Dr, Katy
Purchase Price:$290,000
Cash Outlay:$78,300
Cashflow:$207/mo
Cap Rate:6.84%
IRR:15.06%
Long Term Rental
DFW Single Family Rental $300k400 Antietam Way, Mesquite
Purchase Price:$300,000
Cash Outlay:$81,000
Cashflow:$40/mo
Cap Rate:6.14%
IRR:11.73%