1321 Harrison Ave, Waco
Purchase Price:$330,000
Cash Outlay:$89,100
Cashflow:$544/mo
Cap Rate:7.38%
IRR:19.99%
Short Term Rental
Irving Furnished STR In The Middle Of DFW $95K Revenue $510K1809 Salem St, Irving
Purchase Price:$510,000
Cash Outlay:$137,700
Cashflow:$1,042/mo
Cap Rate:8.29%
IRR:22.72%
Mid Term Rental
Richardson Furnished STR With Pool + Jacuzzi $96K Revenue $515K1613 E Spring Valley Rd, Richardson
Purchase Price:$515,000
Cash Outlay:$139,050
Cashflow:$690/mo
Cap Rate:7.44%
IRR:18.62%
Short Term Rental
Mesquite Furnished STR With Pool $119K Revenue $670K904 Tiffany Ln, Mesquite
Purchase Price:$670,000
Cash Outlay:$180,900
Cashflow:$953/mo
Cap Rate:7.54%
IRR:19.11%
Long Term Rental
Waco Brick Duplex $2,790/mo $290K261 Audrey Ave, Waco
Purchase Price:$290,000
Cash Outlay:$78,300
Cashflow:$333/mo
Cap Rate:7.22%
IRR:17.52%
Long Term Rental
Fort Worth 2022 Build Duplex Turnkey Upside $480K1609 Daniel St, Fort Worth
Purchase Price:$480,000
Cash Outlay:$129,600
Cashflow:$136/mo
Cap Rate:6.18%
IRR:12.49%
Long Term Rental
Carrollton OWNER FINANCING Duplex Prime DFW Location $580K2205 Heritage Cir, Carrollton
Purchase Price:$580,000
Cash Outlay:$156,600
Cashflow:$430/mo
Cap Rate:5.45%
IRR:13.87%
