Summary: One proven Airbnb producing $140K+ per year, two duplexes near the 1% rule, a North Austin rental in one of the strongest tech-driven locations in Texas, and a 2023-built Houston duplex with very little near-term maintenance risk. Every deal offers immediate income, good location, low basis, and low vacancy risk.
If considering any of the below just ask and I can help generate more detailed pro forma based on your unique purchasing scenario.
1) Pflugerville Turnkey Airbnb W/ $140k+ Revenue $830K »exceptional deal«
High-End STR | North Austin Location | Year Built 1996
Seller Financing Available. This 7-bedroom Airbnb produced $150,354 in 2024 and approximately $140,000 in 2025. The heated pool, spa, game room, movie room, and 16+ guest capacity give it the amenities needed to compete for large-group bookings. The professional management team can remain in place and preserve Superhost status, with a hybrid co-host option available for investors pursuing material participation. Ideal for an investor using the STR tax strategy; reply for the operating details, and seller-financing terms. 15% down, 7% interest, 30 year amortization, 5 year balloon.
807 Clarence Bohl Pflugerville TX 78660
Sale Price: | $ 830,000 | Cap Rate | 9.18% |
Cash Needed (15% down + cc) | $ 132,800 | Cash on Cash | 14.95% |
P&L | Monthly | Annual | |
Projected Income | $ 12,083 | $ 145,000 | |
Mortgage PMT (7% Int) | $ 4,694 | $ 56,328 | |
Taxes | $ 1,383 | $ 16,600 | |
Maint Reserve | $ 242 | $ 2,900 | |
Management | $ 2,175 | $ 26,100 | |
Utilities | $ 800 | $ 9,600 | |
Landscaping | $ 125 | $ 1,500 | |
Supplies / Toiletries | $ 100 | $ 1,200 | |
Cleaning Fees | $ 850 | $ 10,200 | |
HOA | $ - | $ - | |
Cable / Internet | $ 60 | $ 718 | |
OPEX | $ 5,735 | $ 68,818 | |
Cashflow | $ 1,654 | $ 19,854 | |
NOI (Income - OPEX) | $ 6,348 | $ 76,182 |
2) Grand Prairie Duplex Near 1% Rule $425K Target
2004 Brick Duplex | Central DFW | Year Built 2004
Market rent is approximately $4,200 per month against a realistic target price around $425,000. Each side has four bedrooms and two bathrooms, giving you an unusually large unit mix with strong tenant demand. One long-term tenant has occupied their unit for four years and is leased at $1,850 through February 2027, while the other remodeled unit is vacant. Perfect deal for an investor moving into multifamily; reply for comps. Househackers should really look at this one. Live in one bedroom, lease out the other 3 in your unit. Beds here go for $800 / month per bedroom.
2122 W E Roberts Dr Grand Prairie TX 75051
Sale Price | $ 425,000 | Cap Rate | 7.21% |
Cash Needed | $ 110,500 | Cash on Cash | 5.27% |
Monthly | Annual | ||
Income | $ 4,200 | $ 50,400 | |
Mortgage | 6.75% | $ 2,067 | $ 24,809 |
Tax | $ 708 | $ 8,500 | |
Insurance | $ 234 | $ 2,805 | |
Vacancy | $ 210 | $ 2,520 | |
Repairs | $ 126 | $ 1,512 | |
Utilities | $ - | $ - | |
Management | $ 294 | $ 3,528 | |
Lawn Care | 75 | $ 900 | |
HOA | 0 | $ - | |
NOI | $ 2,553 | $ 30,635 | |
Cashflow | $ 486 | $ 5,826 |
3) North Austin Tech Corridor Duplex Leased for $3,230/mo $399K
Turnkey Duplex | B-Grade Location | Year Built 1984
Current rent is $3,230 per month with both tenants secured through November 30, 2026. This is the strongest location on the duplex list, with quick access to The Domain, Q2 Stadium, the Apple campus, Mopac, I-35, and the Northwest Austin tech corridor. Each unit has two bedrooms, two full bathrooms, and private garage parking, which helps support rent and reduce vacancy. Ideal for an investor prioritizing appreciation and low turnover.
2112 Cedar Bend Dr Austin TX 78758
4) Houston 2023 Duplex Producing $3,500/mo at Market $339K
2023 Construction | North Houston | Year Built 2023
Market rent is $3,500 per month between the two units. One side is already leased at $1,700 through January 31, 2027, and the second side is vacant for immediate leasing or owner occupancy. The 2023 construction removes much of the maintenance risk that normally comes with duplex ownership at this price. Perfect first investment or house hack; reply for the rental comps.
4709 Ireland St Houston TX 77016
Sale Price | $ 339,000 | Cap Rate | 7.85% |
Cash Needed | $ 88,140 | Cash on Cash | 7.75% |
Monthly | Annual | ||
Income | $ 3,500 | $ 42,000 | |
Mortgage | 6.75% | $ 1,649 | $ 19,789 |
Tax | $ 565 | $ 6,780 | |
Insurance | $ 186 | $ 2,237 | |
Vacancy | $ 105 | $ 1,260 | |
Repairs | $ 105 | $ 1,260 | |
Utilities | $ - | $ - | |
Management | $ 245 | $ 2,940 | |
Lawn Care | 75 | $ 900 | |
HOA | 0 | $ - | |
NOI | $ 2,219 | $ 26,623 | |
Cashflow | $ 569 | $ 6,834 |
5) New Braunfels Brick Duplex $325K Target
Brick Duplex with New Roof | New Braunfels | Year Built 1985
The target price is approximately $325k for (2) two-bedroom, two-bathroom units. One side is vacant and the other is rented at $1,660 per month, giving you immediate income with room to choose your next tenant or move into the open unit. The roof was replaced approximately one month ago, and the property has a slab foundation, tile flooring, separate central systems, covered parking, and no HOA.
354-356 Bobolink Dr New Braunfels TX 78130
Sale Price | $ 325,000 | Cap Rate | 7.98% |
Cash Needed | $ 84,500 | Cash on Cash | 8.26% |
Monthly | Annual | ||
Income | $ 3,400 | $ 40,800 | |
Mortgage | 6.75% | $ 1,581 | $ 18,971 |
Tax | $ 542 | $ 6,500 | |
Insurance | $ 179 | $ 2,145 | |
Vacancy | $ 102 | $ 1,224 | |
Repairs | $ 102 | $ 1,224 | |
Utilities | $ - | $ - | |
Management | $ 238 | $ 2,856 | |
Lawn Care | 75 | $ 900 | |
HOA | 0 | $ - | |
NOI | $ 2,163 | $ 25,951 | |
Cashflow | $ 582 | $ 6,980 |
Considering an offer? Let’s talk next steps.
[email protected]
512-270-3257