Pflugerville SFH - Advice

[Tim Phan]

Hello, 

We are looking into investing in a new single family rental in Pflugerville east of 35, west of 130. This is our analysis for our first deal. We would like to invest locally and plan to invest for long term wealth with buy and hold properties. Any advice would greatly be appreciated. Would this be a decent deal even though there is negative cash flow in the first couple years? Is it worth compromising to build equity? The buying costs have been adjusted for realtor rebate.