1) The Woodlands Luxury STR Producing $126K–$163K/yr | $738,000
Asset Quality A- | Neighborhood Quality A | Year Built 1996
$126,873 and $163,697 (2024 and 2025) in confirmed annual STR revenue makes this one of the strongest income producers on the list. This fully furnished 6-bedroom, 2.5-bath home sits in a premier Woodlands-area location with a pool, grill, high-end finishes, and room to sleep up to 16 guests. With 85% proven occupancy, all furnishings conveying, and a luxury guest experience already in place, this is a turnkey STR with real historical demand. This is one worth reviewing closely if you want proven income in a rare Woodlands location.
19 Alden Glen Ct, Spring, TX 77382
Sale Price | $ 738,000 | Cap Rate | 9.02% |
Cash Needed | $ 191,880 | Cash on Cash | 12.25% |
Monthly | Annual | ||
Income | $ 12,083 | $ 145,000 | |
Mortgage | 6.75% | $ 3,590 | $ 43,080 |
Tax | $ 1,230 | $ 14,760 | |
Repairs | $ 242 | $ 2,900 | |
Insurance | $ 350 | $ 4,200 | |
Mgmt | $ 1,813 | $ 21,750 | |
Utilities | $ 800 | $ 9,600 | |
Landscape | $ 100 | $ 1,200 | |
Supplies | $ 100 | $ 1,200 | |
Cleaning | $ 950 | $ 11,400 | |
HOT Fee | $ 846 | $ 10,150 | |
NOI | $ 5,549 | $ 66,590 | |
Cashflow | $ 1,959 | $ 23,510 |
2) Killeen 13-Unit High Cash Flow BRRRR Deal RARE | $600,000
Asset Quality C | Neighborhood Quality C | Year Built 1962
$875,000 conservative ARV creates a forced-equity opportunity at a $600,000 purchase price. This is a 13-unit apartment complex with all 1-bed, 1-bath units, 3 currently occupied, and as-is rents projected at $650 per door. Refreshed units can push closer to $750 per door, bringing full rent potential to $9,750 per month once stabilized. This is a deal for an experienced investor OR an investor with higher risk tolerance. Our team can GC the project and help with initial lease-up if needed. Ask about SRC’s stabilization service.
311 E Bryce Drive, Killeen, TX 76541
Sale Price | $ 600,000 | Cap Rate | 10.81% |
Cash Needed | $ 156,000 | Cash on Cash | 19.11% |
Monthly | Annual | ||
Income | $ 8,450 | $ 101,400 | |
Mortgage | 6.75% | $ 2,919 | $ 35,024 |
Tax | $ 1,000 | $ 12,000 | |
Insurance | $ 380 | $ 4,560 | |
Vacancy | $ 423 | $ 5,070 | |
Mgmt | $ 592 | $ 7,098 | |
Utilities | $ 250 | $ 3,000 | |
Landscape | $ 150 | $ 1,800 | |
Repairs | $ 254 | $ 3,042 | |
HOA | $ - | $ - | |
NOI | $ 5,403 | $ 64,830 | |
Cashflow | $ 2,484 | $ 29,806 |
3) Downtown San Antonio Duplex Rare INFILL 1% Rule Deal | $299,000
Asset Quality B | Neighborhood Quality B- | Year Built 2021
$1,512 per month is already coming in from one unit, with the second unit vacant and ready to lease or occupy. Each unit is a 3-bed, 2-bath, and the property has separate electric meters with tenants paying all utilities. If you’ve been following the san antonio market you’ll see how rare this combination is. Newer build, near downtown, separate meters. Perfect beginner deal. I think there is flexibility on price here, and this may ultimately trade closer to $285k.
110 Plan St, San Antonio, TX 78203
Sale Price | $ 285,000 | Cap Rate | 7.65% |
Cash Needed | $ 74,100 | Cash on Cash | 6.95% |
Monthly | Annual | ||
Income | $ 3,025 | $ 36,300 | |
Mortgage | 6.75% | $ 1,386 | $ 16,637 |
Tax | $ 475 | $ 5,700 | |
Insurance | $ 181 | $ 2,166 | |
Vacancy | $ 151 | $ 1,815 | |
Mgmt | $ 212 | $ 2,541 | |
Utilities | $ - | $ - | |
Landscape | $ 100 | $ 1,200 | |
Repairs | $ 91 | $ 1,089 | |
HOA | $ - | $ - | |
NOI | $ 1,816 | $ 21,789 | |
Cashflow | $ 429 | $ 5,152 |
4) Houston (Katy ISD!) Full Duplex Producing $3,750/mo | $450,000 ~premium deal~
Asset Quality B- | Neighborhood Quality B | Year Built 1982
Premium and Unicorn deals are reserved for readers with 3+ referrals. Share The Texas Deal List with a few investor friends to unlock the full list and see the best deals!
4) Houston Full Duplex Producing $3,750/mo in Katy ISD | $450,000 ~thank you for your referrals!~
Asset Quality B- | Neighborhood Quality B | Year Built 1982
$3,750 per month in current rent gives this full duplex immediate income from day one. Each side is a 2-bed, 1-bath unit with in-unit laundry, private backyard space, dedicated parking, and long-term leases in place through July 2026 and February 2027. The property has a new roof, updated HVACs, updated water heaters, never flooded, and is zoned to Katy ISD, which helps reduce long-term ownership risk. This is a strong buy-and-hold duplex for an investor who wants stability over heavy lift.
5216 & 5218 Beaverbrook Drive, Houston, TX 77084
Considering an offer? Let’s talk next steps.