8204 San Jose St, Arlington
Purchase Price:$280,000
Cash Outlay:$75,600
Cashflow:$45/mo
Cap Rate:5.80%
IRR:11.26%
Long Term Rental
New Braunfels 1% Rule SFR $195k3517 Naumann Way, New Braunfels
Purchase Price:$195,000
Cash Outlay:$52,650
Cashflow:$105/mo
Cap Rate:6.47%
IRR:13.84%
Long Term Rental
Houston Single Family Rental $280k1903 Ryansbrook Ln, Spring
Purchase Price:$280,000
Cash Outlay:$75,600
Cashflow:$110/mo
Cap Rate:5.36%
IRR:12.11%
Long Term Rental
Killeen Fully Occupied Duplex $295k3002 Honeysuckle Cir, Killeen
Purchase Price:$295,000
Cash Outlay:$79,650
Cashflow:$432/mo
Cap Rate:7.59%
IRR:17.48%
Long Term Rental
DFW Cashflowing Duplex $330k6633 S Creek Dr, Fort Worth
Purchase Price:$330,000
Cash Outlay:$89,100
Cashflow:$67/mo
Cap Rate:6.08%
IRR:11.98%
Long Term Rental
San Antonio Cashflowing Quadplex $775k7803 Kingsbury Way, San Antonio
Purchase Price:$775,000
Cash Outlay:$209,250
Cashflow:$179/mo
Cap Rate:6.11%
IRR:12.13%
Long Term Rental
HOUSTON 1% Rule Single Family Rental $250k30106 Turriff Cir, Magnolia
Purchase Price:$250,000
Cash Outlay:$67,500
Cashflow:$558/mo
Cap Rate:8.51%
IRR:23.43%
