|
Owned By
|
Address
|
State
|
On Market Actual
|
Purchase Price
|
Hard Costs
|
Total Budget
|
Sales Price/Value
|
Est. Profit
|
Rent
|
Rent Price Adjustments |
Rent Return |
Gross Rent Return |
Monthly Insurance |
Monthly Property Taxes |
Walkthrough checklist uploaded |
Walkthrough checklist up date |
Punch Needed |
Punch Complete |
PM |
Comments
|
|
Intecons Testing Company(Test)
|
123 STREET, ANTELOPE
|
CA |
09/30/2013 |
10000.00 |
1000 |
50000.00 |
15.00 |
-12,485.90 |
$2,000
|
N
|
240% |
0.4% |
$0 |
$0 |
Y
|
02/26/2025 |
Y
|
N
|
Off
|
Off
|
Off
|
Off
|
--
|
|
|
|
Homerock, LLC(Homerock, LLC)
|
3330 STONEWALL DRIVE A, TEMPLE
|
TX |
03/11/2025 |
152950.00 |
1.00 |
0 |
200000.00 |
32,549.00 |
$1,500
|
N
|
-1% |
0.12% |
$46 |
$292 |
Y
|
03/12/2025 |
Y
|
Y
|
On
|
---
|
On
|
On
|
--
|
|
|
|
Homerock, LLC(Homerock)
|
2319 DUNTOV DRIVE A, TEMPLE
|
TX |
03/11/2025 |
142500.00 |
1 |
0 |
200000.00 |
42,999.00 |
$1,500
|
N
|
-5% |
0.13% |
$46 |
$292 |
Y
|
03/12/2025 |
Y
|
Y
|
On
|
---
|
On
|
On
|
--
|
|
|
|
Green Villa Apartments(GVA K1)
|
2403 DUNTOV DRIVE B, TEMPLE
|
TX |
03/24/2025 |
400000.00 |
0 |
0 |
400000.00 |
-27,500.00 |
$1,500
|
N
|
2% |
0.05% |
$46 |
$292 |
Y
|
04/10/2025 |
Y
|
Y
|
On
|
---
|
On
|
On
|
--
|
|
|
|
HRHF-C3(HRHF-C3)
|
3907 LITTLEROCK DRIVE, KILLEEN
|
TX |
04/04/2025 |
122642.00 |
1 |
452.25 |
104000.00 |
-26,903.00 |
$1,500
|
N
|
-49% |
0.15% |
$32 |
$221 |
Y
|
04/10/2025 |
Y
|
Y
|
On
|
---
|
On
|
On
|
--
|
|
|
|
Green Villa Apartments(GVA K2)
|
2327 DUNTOV DRIVE B, TEMPLE
|
TX |
04/04/2025 |
400000.00 |
1.00 |
0 |
400000.00 |
-27,501.00 |
$1,550
|
N
|
1% |
0.05% |
$46 |
$292 |
Y
|
04/15/2025 |
Y
|
Y
|
On
|
---
|
On
|
On
|
--
|
|
|
|
HR SFR TX, LLC(Homerock)
|
2303 DUNTOV DRIVE A, TEMPLE
|
TX |
04/10/2025 |
142500.00 |
0 |
0 |
200000.00 |
43,000.00 |
$1,500
|
Y
|
-13% |
0.13% |
$46 |
$255 |
Y
|
04/15/2025 |
Y
|
Y
|
On
|
---
|
On
|
On
|
--
|
|
|
|
HRHF C-2(HRHR-C2)
|
6403 BRIDGEWOOD DRIVE, KILLEEN
|
TEXAS |
04/14/2025 |
155728.14 |
0 |
39202.88 |
240000.00 |
67,171.86 |
$1,700
|
N
|
-62% |
0.1% |
$26 |
$283 |
Y
|
04/18/2025 |
Y
|
Y
|
On
|
---
|
On
|
On
|
--
|
|
|
|
Hakuna Matata LLC(HRFSJI V2)
|
3504 LITTLELEAF DRIVE (B), KILLEEN
|
TX |
04/18/2025 |
105292.15 |
1.00 |
0 |
130000.00 |
17,356.85 |
$1,100
|
N
|
-35% |
0.13% |
$24 |
$114 |
Y
|
04/09/2025 |
Y
|
Y
|
On
|
---
|
On
|
On
|
--
|
|
|
|
Homerock, LLC(Homerock, LLC)
|
704 KIMBLE DRIVE B, TEMPLE
|
TX |
04/18/2025 |
152950.00 |
1 |
156.96 |
212500.00 |
44,236.50 |
$1,500
|
N
|
-8% |
0.12% |
$46 |
$292 |
Y
|
04/18/2025 |
Y
|
N
|
On
|
---
|
On
|
On
|
--
|
|
|
|
HRHF-C3(HRHF-C3)
|
4510 HONDO DRIVE, KILLEEN
|
TX |
05/09/2025 |
126263.00 |
1 |
0 |
110000.00 |
-24,914.00 |
$1,540
|
Y
|
-92% |
0.15% |
$35 |
$146 |
Y
|
04/06/2023 |
Y
|
N
|
Off
|
---
|
Off
|
Off
|
--
|
|
|
|
HFI(HFI V-1)
|
2704 BLACK ORCHID DRIVE, KILLEEN
|
TX |
06/04/2025 |
204794.00 |
7500 |
7586.87 |
260000.00 |
29,306.00 |
$2,150
|
N
|
-19% |
0.12% |
$50 |
$529 |
Y
|
---- |
N
|
N
|
Off
|
---
|
Off
|
Off
|
--
|
|
|
|
HRHF C-2(HRHF-C2)
|
3806 BULL RUN DRIVE, KILLEEN
|
TEXAS |
06/05/2025 |
128909.84 |
0 |
20416.61 |
210000.00 |
65,940.16 |
$1,750
|
N
|
-42% |
0.14% |
$28 |
$228 |
Y
|
06/15/2022 |
Y
|
Y
|
---
|
---
|
---
|
On
|
--
|
|
|
|
Medford Four Seasons LLC(Medford)
|
1018 ZORA A, TEMPLE
|
TX |
06/19/2025 |
200000.00 |
0 |
156.96 |
200000.00 |
-14,500.00 |
$0
|
N
|
-15% |
0% |
$46 |
$255 |
Y
|
---- |
N
|
N
|
Off
|
---
|
Off
|
Off
|
--
|
|
|
|
Medford Four Seasons LLC(Medford Four Seasons LLC)
|
2905 LINDA VISTA ST C, EDINBURG
|
TX |
07/07/2025 |
98750.00 |
0 |
0 |
197500.00 |
88,362.50 |
$0
|
N
|
-2% |
0% |
$23 |
$133 |
Y
|
---- |
N
|
N
|
Off
|
---
|
Off
|
Off
|
--
|
|
|
|
Sugar Pine Holdings(Sugar Pine Holdings)
|
3007 LINDA VISTA ST A, EDINBURG
|
TX |
07/07/2025 |
98750.00 |
0 |
0 |
98750.00 |
-5,943.75 |
$950
|
N
|
10% |
0.12% |
$23 |
$133 |
Y
|
---- |
N
|
N
|
On
|
---
|
On
|
On
|
--
|
|
|
|
HFI(HFI)
|
1410 QUITACA DR B, EDINBURG
|
TX |
07/07/2025 |
62500.00 |
0 |
0 |
77500.00 |
8,462.50 |
$0
|
N
|
-8% |
0% |
$22 |
$85 |
N |
---- |
N
|
N
|
On
|
---
|
On
|
Off
|
--
|
|
|
|
Homerock, LLC(Homerock LLC)
|
215 W ALBATROSS AVE B, PHARR
|
TX |
07/07/2025 |
87500.00 |
0 |
0 |
87500.00 |
-7,187.50 |
$0
|
N
|
-2% |
0% |
$20 |
$158 |
Y
|
---- |
N
|
N
|
On
|
---
|
On
|
On
|
--
|
|
|
|
Homerock, LLC(Homerock LLC)
|
215 W ALBATROSS AVE C, PHARR
|
TX |
07/07/2025 |
87500.00 |
0 |
0 |
87500.00 |
-7,187.50 |
$0
|
N
|
-2% |
0% |
$20 |
$158 |
Y
|
---- |
N
|
N
|
Off
|
---
|
Off
|
Off
|
--
|
|
|
|
Homerock, LLC(Homerock LLC)
|
220 W ALBATROSS AVE D, PHARR
|
TX |
07/07/2025 |
87500.00 |
0 |
0 |
87500.00 |
-7,187.50 |
$0
|
N
|
-2% |
0% |
$20 |
$158 |
Y
|
---- |
N
|
N
|
On
|
---
|
On
|
On
|
--
|
|
|
|
Homerock, LLC(Homerock LLC)
|
307 W ALBATROSS AVE C, PHARR
|
TX |
07/07/2025 |
87500.00 |
0 |
0 |
87500.00 |
-7,187.50 |
$0
|
N
|
-2% |
0% |
$20 |
$158 |
Y
|
---- |
N
|
N
|
Off
|
---
|
Off
|
Off
|
--
|
|
|
|
Homerock, LLC(Homerock LLC)
|
315 W ALBATROSS AVE C, PHARR
|
TX |
07/07/2025 |
87500.00 |
0 |
0 |
87500.00 |
-7,187.50 |
$0
|
N
|
-2% |
0% |
$20 |
$158 |
N |
---- |
N
|
N
|
On
|
---
|
On
|
On
|
--
|
|
|
|
HR SFR TX, LLC(HR SFR TX LLC)
|
1405 QUITACA ST B, EDINBURG
|
TX |
11/20/2025 |
71875.00 |
0 |
0 |
71875.00 |
-6,171.88 |
$0
|
N
|
-2% |
0% |
$17 |
$101 |
Y
|
---- |
N
|
N
|
---
|
---
|
---
|
Off
|
--
|
|
|
|
Fubakaze Holdings, LLC (AMBICK)
|
39 ADDI LN, LACY LAKEVIEW
|
TX |
01/01/2026 |
113298.57 |
0 |
0 |
218750.00 |
94,107.68 |
$0
|
N
|
-1% |
0% |
$39 |
$82 |
Y
|
---- |
N
|
N
|
On
|
---
|
On
|
Off
|
--
|
|
|
