At Vision Board Investments, LLC, we are developing a community of small, modern, energy-efficient rental homes in Central Texas.
Modern, energy-efficient homes designed for construction crews, young families, and downsizers.
At Vision Board Investments, LLC, we are developing a community of small, modern, energy-efficient rental homes in Central Texas.
800 – 1000 sq ft homes, 2–3 bedrooms
Located in Central Texas Opportunity Zones
construction crews, young families, and downsizers
$500k with strong projected returns
Know every neighborhood insightfully
Housing affordability is out of reach for many hardworking families in Central Texas.
We acquire raw land in Central Texas that meets these criteria:
This strategy allows us to build modern 800–1000 sq ft homes that meet local demand while ensuring profitable returns.
Demand for affordable rentals is rising due to:
Discover smarter investments with lasting impact.
We combine innovation, expertise, and vision to create value-driven real estate opportunities.
Our experienced team provides reliable guidance, proven strategies, and sustainable solutions for profitable real estate investments.
Our deep understanding of Central Texas markets ensures smart land selection, profitable investments, and sustainable housing opportunities.
Partner with Vision Board Investments and be part of a profitable, impactful housing solution. Let’s build communities and return together.
REI Developers
REI Developers
| Metric | Year 1 | Year 2 | Year 3 | Year 4 | Year 5 |
|---|---|---|---|---|---|
| Gross Potential Rent (GPR) | $230,400 | $435,072 | $651,817 | $671,371 | $691,513 |
| Vacancy Loss | $11,520 | $21,754 | $32,591 | $33,569 | $34,576 |
| Effective Gross Income (EGI) | $218,880 | $413,318 | $619,226 | $637,803 | $656,937 |
| Property Taxes | $22,000 | $22,440 | $22,889 | $23,347 | $23,814 |
| Insurance | $12,000 | $12,240 | $12,485 | $12,734 | $12,989 |
| Management Fees | $17,510 | $33,065 | $49,538 | $51,024 | $52,555 |
| Maintenance & Repairs | $13,000 | $13,260 | $13,525 | $13,796 | $14,072 |
| Other Operating Expenses | $15,000 | $15,300 | $15,606 | $15,918 | $16,236 |
| Total Operating Expenses (OpEx) | $79,510 | $96,305 | $114,043 | $116,819 | $119,666 |
| Net Operating Income (NOI) | $139,370 | $317,013 | $505,183 | $520,984 | $537,271 |
| Debt Service | $67,897 | $67,897 | $67,897 | $67,897 | $67,897 |
| Cash Flow After Debt Service (CFADS) | $71,473 | $249,116 | $437,287 | $453,087 | $469,375 |
Vision Board Investments is dedicated to creating profitable, affordable rental housing in Central Texas.
Stay connected with us on social media for updates and news.
Copyright © 2025 Vision Board Investments, All rights reserved.