402 Cincinnati Ave, San Antonio
Purchase Price:$312,500
Cash Outlay:$126,025
Cashflow:$1,523/mo
Cap Rate:10.26%
IRR:27.37%
Short Term Rental
Austin Turnkey AirBnB $685k2511 Piping Rock Trl, Austin
Purchase Price:$675,000
Cash Outlay:$182,250
Cashflow:$770/mo
Cap Rate:7.36%
IRR:17.43%
Mid Term Rental
Dallas Mid Term Rental Quadplex $900k5309 E Side Ave, Dallas
Purchase Price:$900,000
Cash Outlay:$243,000
Cashflow:$1,811/mo
Cap Rate:8.40%
IRR:22.69%
Long Term Rental
Houston Duplex $230k3230 Scotch Moss Ln, La Porte
Purchase Price:$230,000
Cash Outlay:$62,100
Cashflow:$574/mo
Cap Rate:8.98%
IRR:25.06%
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:6.03%
IRR:11.20%
Long Term Rental
Copperas Cove 6-Plex $365k501 Sunset Ln, Copperas Cove
Purchase Price:$365,000
Cash Outlay:$98,550
Cashflow:$907/mo
Cap Rate:8.97%
IRR:25.02%
Long Term Rental
DFW Fully Occupied Duplex $425k1009 Vera Ct, Irving
Purchase Price:$425,000
Cash Outlay:$114,750
Cashflow:$195/mo
Cap Rate:6.54%
IRR:13.58%