4622 Scenic Dr, Rowlett
Purchase Price:$945,000
Cash Outlay:$270,150
Cashflow:$4,575/mo
Cap Rate:11.39%
IRR:36.42%
Long Term Rental
Dallas 1% Rule SFR Motivated Seller | $235K3807 Alsbury St, Dallas
Purchase Price:$235,000
Cash Outlay:$63,450
Cashflow:$591/mo
Cap Rate:8.86%
IRR:25.47%
Long Term Rental
Fort Worth Rental Leased at $2,850/mo | $289,500208 Dakota Ridge Dr, Fort Worth
Purchase Price:$289,500
Cash Outlay:$78,165
Cashflow:$707/mo
Cap Rate:8.87%
IRR:15.66%
Long Term Rental
Killeen Fourplex Hitting 1% Rule | $340K1501 Benttree Dr, Killeen
Purchase Price:$340,000
Cash Outlay:$91,800
Long Term Rental
2022 Converse Duplex $3,400/mo Rental Income | $375K8635 Key Windy Way, Converse
Purchase Price:$375,000
Cash Outlay:$101,250
Cashflow:$160/mo
Cap Rate:6.35%
IRR:11.75%
Long Term Rental
Garland PadSplit Producing $4,500-$5,000/mo | $389K101 S Bernice Dr, Garland
Purchase Price:$389,000
Cash Outlay:$105,030
Long Term Rental
Houston Fourplex $65K Below Appraisal | $429,9005209 Plum Dr, Houston
Purchase Price:$430,000
Cash Outlay:$116,100
Cashflow:$1,130/mo
Cap Rate:8.99%
IRR:16.85%
