Summary: Austin seller financing, a fully occupied San Antonio quad, a proven Pflugerville STR, and a Houston duplex already leased for 12 months.
1) Austin STR Compound $240K Annualized $1.15M
Two-House STR Compound | Austin 78741 | Year Built 2024
$240K is the annualized revenue based on five months of operating data, despite launching in February and completing the pool and backyard upgrades this spring. You get two houses on two legal parcels, with the setup moving from 7 guest bedrooms to the full 9 bedrooms once the remaining family belongings are removed. The seller will offer seller-financing with $250K down, 7% interest, and a 5-year balloon. Ideal for an STR investor looking to scale into a larger Austin property; ask me for the operating data and seller-financing details.
6117 Richardson Ln Austin TX 78741
Sale Price | $ 1,150,000 | Cap Rate | 11.32% |
Cash Needed | $ 299,000 | Cash on Cash | 21.10% |
Monthly | Annual | ||
Income | $ 20,000 | $ 240,000 | |
Mortgage | 6.75% | $ 5,594 | $ 67,130 |
Tax | $ 1,917 | $ 23,000 | |
Repairs | $ 400 | $ 4,800 | |
Insurance | $ 633 | $ 7,590 | |
Mgmt | $ 3,000 | $ 36,000 | |
Utilities | $ 950 | $ 11,400 | |
Landscape | $ 150 | $ 1,800 | |
Supplies | $ 100 | $ 1,200 | |
Cleaning | $ 1,200 | $ 14,400 | |
HOT Fee | $ 800 | $ 9,600 | |
NOI | $ 10,851 | $ 130,210 | |
Cashflow | $ 5,257 | $ 63,080 |
2) San Antonio Quad $6,200/mo Stabilized $725K
Fully Occupied Quad | Medical & Employment Corridor | 2007
$6,200/month is the rent target at $1,550 per door on four occupied 3-bedroom townhome-style units. The property is listed at $740K, but I think we can land it around $725K, with no HOA, attached garages, fenced yards, and separate electric. This is the kind of four-unit property that gives a smaller investor immediate scale without taking on a major renovation. Great next step for someone moving from single-family into multifamily; reply and I’ll send the full rent and property details. Currently 100% occupied and rent roll totals $5950 with leases renewing at various dates through 2027.
7810 Kingsbury Wood San Antonio TX 78240
3) Pflugerville STR Doing $90K/Year $550K
Professionally Designed STR | Pflugerville | Year Built 1992
$90K/year is the current revenue from this 6-bedroom STR, and I think there is a path to $130K–$150K with a few improvements. It already has a 4.8-star rating across 46 reviews, a pool, spa, game room, and professional management that can convey. You are buying an operating STR with reviews and management already established instead of starting from zero. Great STR tax-strategy candidate; ask me about the hybrid management program that allows you to take advantage of the STR tax loophole and the operating history.
1247 Rocky Creek Pflugerville TX
Sale Price | $ 550,000 | Cap Rate | 9.71% |
Cash Needed | $ 143,000 | Cash on Cash | 14.91% |
Monthly | Annual | ||
Income | $ 9,583 | $ 115,000 | |
Mortgage | 6.75% | $ 2,675 | $ 32,106 |
Tax | $ 917 | $ 11,000 | |
Repairs | $ 192 | $ 2,300 | |
Insurance | $ 303 | $ 3,630 | |
Mgmt | $ 1,438 | $ 17,250 | |
Utilities | $ 775 | $ 9,300 | |
Landscape | $ 100 | $ 1,200 | |
Supplies | $ 75 | $ 900 | |
Cleaning | $ 950 | $ 11,400 | |
HOT Fee | $ 383 | $ 4,600 | |
NOI | $ 4,452 | $ 53,420 | |
Cashflow | $ 1,776 | $ 21,314 |
4) Houston Duplex $5,300/mo Leased $499K (unicorn deal)
Duplex | Houston | Year Built 2026
$5,300/month is already secured for the next 12 months from two executed leases at $2,650 per unit. The tenants are STR/MTR operators, so they have a business reason to keep the property in good condition and pay on time, while also covering their own utilities and lawn care. At a $499K strike, that is an exceptional rent-to-price ratio. Perfect first duplex deal; I have both redacted leases available for review. Builder does provide a 2-10 warranty. No deferred maintenance, long term leases locked in, cash flow positive, warrantied, major metro, appreciating market, purchasing below FMV. Perfect deal.
Link below is from the previous rental listing and shows one unit. Both units are identical as pictured. Link is for photos only.
5106 Pershing St Houston TX
Sale Price | $ 499,000 | Cap Rate | 9.03% |
Cash Needed | $ 129,740 | Cash on Cash | 12.27% |
Monthly | Annual | ||
Income | $ 5,300 | $ 63,600 | |
Mortgage | 6.75% | $ 2,427 | $ 29,129 |
Tax | $ 832 | $ 9,980 | |
Insurance | $ 238 | $ 2,850 | |
Vacancy | $ - | $ - | |
Repairs | $ 106 | $ 1,272 | |
Utilities | $ - | $ - | |
Management | $ 371 | $ 4,452 | |
Lawn Care | 0 | $ - | |
HOA | 0 | $ - | |
NOI | $ 3,754 | $ 45,046 | |
Cashflow | $ 1,326 | $ 15,917 |
Considering an offer? Let’s talk next steps.
[email protected]
512-270-3257