Completed Projects and Reports

Rental Property ROI

Calculate the Return on Investment (ROI) for a rental Property:
ROI= (Annual Rental Income- Annual Expenses)/ Property Cost * 100

Example:

  • Property Cost: $200,00
  • Annual Rental Income: $24,000
  • Annual Expenses: $8,000
  • ROI= ($24,000 – $8,000 / $200,000*100=8%

 

The ROI for this rental Property is 8%

Cap Rate

The Capitalization Rate is used too estimate the potential return on an investment property:
Cap Rate= (Net Operating Income / Property Value) * 100

Example:

  • Property Value: $500,000
  • Annual Rental Income: $60,000
  • Annual Operating Expenses: $24,000
  • Cap Rate= ($60,000 – $24,000) / $500,000)*100=7.2%

 

The Cap Rate for this rental Property is 7.2%

Cash-on-Cash Return

This metric calculates the cash income earned on the cash invested in a property:
Cash-on-Cash Return = (Annual Pre Tax Cash Flow / Total Cash Invested) * 100

Example:

  • Down Property: $60,000
  • Closing Costs: $5,000
  • Rehab Costs: $15,000
  • Annual Pre-Tax Cash Flow: $8,000
  • Cash-on-Cash Return= ($8,000 / ($60,000 + $5,000 + $15,000 / $15,000)*100=10%

 

The Cash-on-Cash Return for this investment is 10%

5117 Bonnell Avenue

5117 Bonnell Avenue, Fort Worth TX

2019 Build

Return on Investment 27.08%

2724 Avenue I

2724 Avenue I, Fort Worth TX

2019 Build Finance

Return on Investment 10%

2300 Glen Garden

2300 Glen Garden, Fort Worth TX

2019 Build Finance

Return on Investment 10%

7000 Stonewall Rd

7000 Stonewall Road, Forest Hill TX - 2018

2019 Build

Return on Investment 22.45%

1151 Blodgett Avenue

1151 Blodgett Avenue, Fort Worth TX - 2019

2019 Build

Return on Investment 21.87%

3101 Refugio Avenue

3101 Refugio Avenue, Fort Worth TX - 2019

2019 Build

Return on Investment 22.41%

9348 Harbour View

9348 Harbour View Lane, Fort Worth TX

2019 Private Build

Return on Investment Undisclosed

9309 Harbour View

9309 Harbour View Lane, Fort Worth TX

2019 Private Build

Return on Investment Undisclosed

3716 Avenue I

3716 Avenue I, Fort Worth TX

2020 Build

Return on Investment 26.48%

1245 E Powell

1245 E Powell Avenue, Fort Worth TX

2020 Build

Return on Investment 24.89%

4930 Chapman

4930 Chapman Street, Fort Worth TX

2020 Build

Return on Investment 27.15%

929 E Baltimore

929 E Baltimore Avenue, Fort Worth TX

2020 Build

Return on Investment 30.02%

1245 E Powell

949 E Arlington Avenue, Fort Worth TX

2020 Build

Return on Investment 25.20%

1433 E Jefferson

1433 E Jefferson Avenue, Fort Worth TX

2020 Build

Return on Investment 15.67%

3024 Glen Garden

3024 Glen Garden, Fort Worth TX

2020 Build Finance

Return on Investment 10%

1312 W Drew

1312 W Drew Street, Fort Worth TX

2020 Build Finance

Return on Investment 10%

932 E Baltimore

932 E Baltimore Avenue, Fort Worth TX

2020 Build

Return on Investment 32.76%

3812 Bryan Avenue

3812 Bryan Avenue, Fort Worth TX

2020 Build

Return on Investment 26.11%

1118 Elmwood Avenue

1118 Elmwood Avenue, Fort Worth TX

2020 Build

Return on Investment 24.58%

3712 S Lighthouse Hill

3712 S Lighthouse Hill Lane, Fort Worth TX

2020 Private Build

Return on Investment Undisclosed

611 Wilhite Court

8700 Eagle View Court, Fort Worth TX

2021 Build Finance

Return on Investment 10%

2312 Stalcup

2312 Stalcup Road, Fort Worth TX

2021 Build

Return on Investment 24.21%

1024 Mulkey

1024 Mulkey, Fort Worth TX

2021 Lot Flip

Return on Investment 13.96%

611 Wilhite Court

1649 E Cannon Street, Fort Worth TX

2021 Lot Flip

Return on Investment 17.29%

926 E Baltimore

926 E Baltimore Avenue, Fort Worth TX

2021 Build

Return on Investment 20.58%

WhatsApp Image 2024-11-03 at 19.49.03_38d51b90

5107 Chapman Street, Fort Worth TX

2021 Build

Return on Investment 20.60%

4933 Chapman

4933 Chapman Street, Fort Worth TX

2021 Build

Return on Investment 22.97%

4709 Chapman

4709 Chapman Street, Fort Worth TX

2021 Build

Return on Investment 19.62%

5100 Elgin

5100 Elgin Street, Fort Worth TX

2021 Build

Return on Investment 29.10%

2516 S Ayers

2516 S Ayers Avenue, Fort Worth TX

2021 Build

Return on Investment 20.13%

313 Deer Creek

313 Deer Creek Drive, Everman TX

2021 Build

Return on Investment 19.78%

2836 Start Avenue

2836 Stuart Drive, Fort Worth TX

2021 Build

Return on Investment 20.40%

3816 Bay Court

3816 Bay Court, Fort Worth TX

2021 Private Build

Return on Investment Undisclosed

1605 Bent Creek

1605 Bent Creek, Cleburne TX

2022 Build

Return on Investment 23.31%

1607 Bent Creek

1607 Bent Creek, Cleburne TX

2022 Build Finance

Return on Investment 10%

126 Oak Bend

126 Oak Bend Trail, Lipan TX

2022 Build

Return on Investment 16.92%

1508 Rockmoor Drive

1508 Rockmoor Drive, EdgeCliff Village TX

2022 Build

Return on Investment 28.19%

6325 Paper Shell

6325 Paper Shell, Fort Worth TX

2022 Private Build

Return on Investment Undisclosed

11924 Pecan Orchard

11924 Pecan Orchard Way, Fort Worth TX

2022 Private Build

Return on Investment Undisclosed

3741 N Lighthouse Hill

3741 N Lighthouse Hill Lane, Fort Worth TX

2022 Private Build

Return on Investment Undisclosed

6325 Paper Shell

3617 N Bay Breeze, Fort Worth TX

2022 Private Build

Return on Investment Undisclosed

11924 Pecan Orchard

3317 S Bay Breeze, Fort Worth TX

2022 Private Build

Return on Investment Undisclosed

132 Oak Bend

132 Oak Bend Trail, Lipan TX

2023 Build

Return on Investment 15.15%

103 Oak Bend

103 Oak Bend Trail, Lipan TX

2023 Buil

Return on Investment 11.25%

265 Sugar Tree

265 Sugartree Circle, Lipan TX - 2023

2023 Buil

Return on Investment 18.37%

100 Buddy Court

100 Buddy Court, Millsap TX - 2023

2023 Build

Return on Investment 19.66%

105 Oak Bend

105 Oak Bend, Lipan TX

2023 Buil

Return on Investment 16.39%

611 Wilhite Court

611 Wilhite, Cleburne TX

2023 Buil

Return on Investment 21.77%

11924 Pecan Orchard

5953 Bowman Roberts Road, Fort Worth TX

2023 Private Build

Return on Investment Undisclosed

11924 Pecan Orchard

1000 Hillside Drive, Keller TX

2023 Private Build

Return on Investment Undisclosed

6325 Paper Shell

3808 Gavin Court, Fort Worth TX

2023 Private Build

Return on Investment Undisclosed

104 Fairway Veiw

104 Fairway View, Lipan TX

2024 Build

Return on Investment 4.97%

5611 Laster Rd

5611 Laster, Fort Worth TX

2024 Build

Return on Investment 23.41%

1712 Lakeside

1712 Lakeside N Drive, Fort Worth TX

2024 Build

Return on Investment 19.38%

11924 Pecan Orchard

5937 Park Drive, Fort Worth TX

2024 Private Build

Return on Investment Undisclosed

201 Bluff Court

201 Bluff Court, Godley TX

2024 Under Construction

Return on Investment TBD

201 Bluff Court

208 Bluff Court, Godley TX

2024 Under Constructio

Return on Investment TBD

201 Bluff Court

536 Highview Court, Godley TX

2024 Under Construction

Return on Investment TBD

201 Bluff Court

540 Highview Court, Godley TX

2024 Under Construction

Return on Investment TBD

201 Bluff Court

1468 E Rosedale, Fort Worth TX

2024 Under Constructio

Return on Investment TBD

201 Bluff Court

3205 Fincher, Haltom City TX

2024 Under Construction

Return on Investment TBD

201 Bluff Court

2651 Vaughn Blvd, Fort Worth TX

2024 Under Construction

Return on Investment TBD