Current Portfolio
5322 Gabby Pass
1,716sqft: 4 beds 2 baths
Mortgage: $2,250
Rental Income: $2,200
Expenses: $0
Cash flow: $-50
Market Value: $275,000
Loan Balance: $190,000
Equity: $85,000
5322 Gabby Pass was acquired October 2024 using a private mortgage at 10% down, 9% interest.
This property is being used as a long-term rental.
https://www.zillow.com/homedetails/5322-Gabby-Pass-Bryan-TX-77807/405248521_zpid/
110 Walcourt
1,648sqft: 4 beds 2 baths
Mortgage: $1,889
Rental Income: $3,800
Expenses: $350
Cash flow: $1,361
Market Value: $315,000
Loan Balance: $275,000
Equity: $40,000
110 Walcourt Loop College Station, TX 77845 was acquired June 2024 using owner financing at 12% down, 5.25% interest.
This property is being used as a short-term rental.
airbnb.com/h/thewalcourtattexasatm
965 Harper
2,125sqft: 4 beds 2 baths
Mortgage: $2,040
Rental Income: $2,040
Expenses: $0
Cash flow: $0
Market Value: $300,000
Loan Balance: $262,000
Equity: $38,000
965 Harper Ln Bryan, TX 77803 was acquired December 2023 using subject to at 10,000 down, 4.75% assumable interest.
This property is being used as a long-term rental.
https://www.zillow.com/homedetails/965-Harper-Ln-Bryan-TX-77803/382260629_zpid/
3412 Coastal
1,320sqft: 3 beds 2 baths
Mortgage: $2,957
Rental Income: $3,400
Expenses: $250
Cash flow: $193
Market Value: $283,000
Loan Balance: $279,000
Equity: $4,000
3412 Coastal Dr College Station, TX 77845 was acquired July 2024 using owner financing at 0% down, 10% interest.
This property is being used as a short-term rental.
airbnb.com/h/coastalretreatattexasatm
3401 Coastal
1,400sqft: 3 beds 2 baths
Mortgage: $2,808
Rental Income: $3,400
Expenses: $350
Cash flow: $242
Market Value: $265,000
Loan Balance: $263,000
Equity: $2,000
3401 Coastal Dr College Station, TX 77845 was acquired October 2024 using owner financing at 0% down, 10% interest.
This property is being used as a short-term rental.
airbnb.com/h/thecoastalcottageattexasatm
1500 Olympia
1,116sqft: 2 beds 1 bath
Mortgage: $1,446
Rental Income: $2,100
Expenses: $200
Cash flow: $454
Market Value: $140,000
Loan Balance: $124,000
Equity: $16,000
1500 Olympia Way Apt 10 College Station, TX 77840 was acquired October 2024 using owner financing at 10% down, 4.75% interest.
This property is being used as a short-term rental.
1902 Miller Ave
1,750sqft: 5 beds 3 baths
Mortgage: $1,850
Rental Income: $2,000
Expenses: $100
Cash flow: $50
Market Value: $240,000
Loan Balance: $211,000
Equity: $29,000
1902 Miller Ave Bryan, TX 77801 was acquired June 2023 using owner financing at 10% down, 8% interest.
This property is being used as a long-term rental.
https://www.zillow.com/homedetails/1902-Miller-Ave-Bryan-TX-77801/440355573_zpid/
3711 Meadowview
1,500sqft: 3 beds 2 baths
Mortgage: $2,050
Airbnb Income: $3,150
Expenses: $685
Cash flow: $415
Market Value: $295,000
Loan Balance: $285,000
Equity: $10,000
This property was acquired June 2023 by Military Millionaire using seller financing from a local real estate investor.
This property is currently being used as a short-term rental.
airbnb.com/h/themeadowattexasatm
500 Ruthlynn Dr Longview, TX
2,150sqft: 4 beds 2 baths
Mortgage: $2,150
Rental Income: $2,250
Expenses: $100
Cash flow: $0
Market Value: $295,000
Loan Balance: $290,000
Equity: $5,000
500 Ruthlynn was acquired October 2024 using owner financing at 5% down, 8% interest.
This property is being used as a long-term rental.
1206 Marigold Ln Longview, TX
2,150sqft: 3 beds 2 baths
Mortgage: $1,950
Rental Incom: $2,500
Expenses: $250
Cash flow: $300
Market Value: $286,000
Loan Balance: $250,000
Equity: $36,000
1206 Marigold Ln was acquired December 2023 using owner financing at 10% down, 5% interest.
This property is being used as a long-term rental.
155 CR 3504 Bullard, TX
2,690sqft: 3 bedrooms 4 baths
Mortgage: $3,727
Expenses: $1,620
Airbnb Rental Income: $5,740
Cash flow: $393
Market Value: $675,000
Loan Balance: $475,000
Equity: $200,000
155 Cr 3504 Bullard, TX was acquired February 2023 using owner financing at 20% down.
This property is being used as a short-term rental.
4648 S Stonecrest Ct
2,500sqft: 4 bedrooms 3 baths
Mortgage: $3,950
Expenses: $550
Rental Income: $4,850
Cash flow: $400
Market Value: $530,000
Loan Balance: $482,000
Equity: $48,000
Stonecrest was acquired December 2023 as Chase Robinson’s personal primary residence using a seller-financed 5.5% loan using 1031 exchange funds from the sale of his first property.
This property is currently being used as a long-term rental as a residency for a veterinarian at Texas A&M University.
7962B Potter Pl
1,700sqft: 3 beds 3 baths
Mortgage: $2,240
Rental Income: $2,850
Expenses: $360
Cash flow: $240
Market Value: $435,000
Loan Balance $320,000
Equity: $115,000
This property was acquired in October 2020 by Chase Robinson and Matthew Kear using Matthew Kear 3.5% first time home buyer loan.
This property is currently being used as a long-term rental.
3330 Papa Bear Dr
1,750sqft: 3 beds 3.5 baths
Mortgage: $1,405
Rental Income: $2,200
Expenses: $170
Cash flow: $625
Market Value: $310,000
Loan Balance $165,000
Equity: $145,000
This property was acquired March 2021 using a 20% down conventional loan.
This property is currently being used as a long-term rental by college students at Texas A&M University.
1604/1714 Leona Dr
1,150sqft: 3 beds 1.5 baths
Mortgage: $3,250
Airbnb Income: $4,500
Expenses: $750
Cash flow: $500
Market Value: $370,000
Loan Balance: $308.000
Equity: $62,000
These properties were acquired in November 2022 by Military Millionaire with seller financing from a local real estate investor.
These properties are being used as short-term rentals.
https://airbnb.com/h/theleonalodge
https://airbnb.com/h/leonaloungetamu
985 Rice Dr
2,628sqft: 5 beds 3 baths
Mortgage: $1,963
Airbnb Income: $4,900
Expenses: $425
Cash flow: $2,512
Market Value: $305,000
Loan Balance: $277,000
Equity: $38,000
This property was acquired July 2022, by Chase Robinson using 0% down VA home loan.
This property is currently being used as a short-term rental.
1308 Antone St
1,100sqft: 3 beds 1 bath
Mortgage: $2,050
Airbnb Income: $2,550
Expenses: $325
Cash flow: $175
Market Value: $210,000
Loan Balance: $182,000
Equity: $28,000
This property was acquired November 2022 by Military Millionaire using seller financing from a local real estate investor.
This property is currently being used as a short-term rental.
2912 Cherry Creek Cir
1,520sqft: 3 beds 2 baths
Mortgage: $1,750
Airbnb Income: $3,150
Expenses: $650
Cash flow: $750
Market Value: $230,000
Loan Balance: $172,000
Equity: $58,000
Cherry Creek was acquired in February 2023 using owner financing with $20,000 down.
This property is being used as a mid-term rental.
1215 E Line St
944sqft: 2 bed, 1 bath
Mortgage: $1,220
Airbnb Income: $2,000
Expenses: $525
Cash flow: $455
Market Value: $148,000
Loan Balance: $103,000
Equity: $45,000
This property was acquired by Military Millionaire January 2023 using seller financing from Andy Burt.
This property is currently being renovated and will be used as a short-term rental on Airbnb February 2023.
706/708/800 Navidad St
Each unit in the fourplex (12 total): 800qft. 2 bed, 1 bath
Mortgage: $9,550
Rental Income: $16,500
Expenses: $14,800
Cash flow: $1,700
Market Value: $1,900,000
Loan Balance: $1,024,000
Equity: $876,000
These properties were acquired December 2022 by Military Millionaire using seller financing from Cody Begg.
Nine of the units are currently being leased for an average of $750/month. Three of the units are being renovated and will be used as short-term rental properties for Airbnb in February 2023.
Three of the long-term rentals will be converted into short-term rentals once the leases expire.
The remaining six long-term rentals will be renewed at $800/month.
Overall Monthly Cashflow
Gross Monthly Income: $76,080
Gross Monthly Expenses: $65,365
Cashflow: $10,715