1) Houston Off Market Turnkey AirBnb with Proven Revenue, Pool - $580K
Asset Quality A | Neighborhood Quality B | Year Built 1970
$119067 in 2024 revenue with $91216 produced in 2025 and another $120K projected for 2026. This is a 5-bed, 4.5-bath furnished STR in the Jersey Village area with 3569 sqft, a private pool, outdoor entertaining space, and easy access to Highway 290, Beltway 8, CityCentre, and major Houston demand drivers. All furnishings convey and management is already in place, which makes this a rare plug-and-play STR with real operating history instead of just a pro forma. This is one worth reviewing closely if you want proven STR income with the team and setup already built.
15314 Philippine St, Houston 77040
Sale Price | $ 580,000 | Cap Rate | 9.10% |
Cash Needed | $ 150,800 | Cash on Cash | 12.54% |
Monthly | Annual | ||
Income | $ 9,917 | $ 119,000 | |
Mortgage | 6.75% | $ 2,821 | $ 33,857 |
Tax | $ 967 | $ 11,600 | |
Repairs | $ 298 | $ 3,570 | |
Insurance | $ 367 | $ 4,408 | |
Mgmt | $ 1,488 | $ 17,850 | |
Utilities | $ 750 | $ 9,000 | |
Landscape | $ 150 | $ 1,800 | |
Supplies | $ 100 | $ 1,200 | |
Cleaning | $ 700 | $ 8,400 | |
HOT Fee | $ 694 | $ 8,330 | |
NOI | $ 4,398 | $ 52,772 | |
Cashflow | $ 1,576 | $ 18,915 |
2) Off-Market New Construction Duplex with $4900/mo Rent - $475K *unicorn deal*
Asset Quality A+ | Neighborhood Quality C+ | Year Built 2026
$4900 per month is already coming in, with both sides leased at $2450 each through June 2027. This is a new construction duplex with two large 3-bed, 2-bath units, each a little over 1300 sqft plus a 500 sqft terrace, for 2600 total livable sqft plus 1000 sqft of terrace space. One tenant leases both sides and sublets each unit on Airbnb, which means the tenant is heavily incentivized to maintain the property, keep it guest-ready, and pay rent on time. Sale comps support $500K fair market value, so SRC clients can get a pre-market head start at $475K with income, a tenant in place, and walk-in equity out of the gate.
3627 Kilkenny Dr, Houston 77047
Sale Price | $ 475,000 | Cap Rate | 7.76% |
Cash Needed | $ 123,500 | Cash on Cash | 7.40% |
Monthly | Annual | ||
Income | $ 4,900 | $ 58,800 | |
Mortgage | 6.75% | $ 2,311 | $ 27,728 |
Tax | $ 792 | $ 9,500 | |
Insurance | $ 301 | $ 3,610 | |
Vacancy | $ 245 | $ 2,940 | |
Mgmt | $ 343 | $ 4,116 | |
Repairs | $ 147 | $ 1,764 | |
HOA | $ - | $ - | |
NOI | $ 3,073 | $ 36,870 | |
Cashflow | $ 762 | $ 9,142 |
3) San Antonio Duplex Near Randolph AFB with Both Sides Leased - $355K
Asset Quality B | Neighborhood Quality B | Year Built 2015
$2914 per month is already in place, with one side leased for $1519 and the other leased for $1395. This is a 2015-built Converse duplex near Randolph AFB and Fort Sam Houston, with two 3-bed, 2.5-bath units and market rents of $1500-$1600 per door. The property is fully occupied, recently built, and will have lower near-term capex risk than older duplex inventory, which makes it a solid buy-and-hold option for local, out-of-state, or overseas investors. Mid-$300K duplexes in a major metro are getting harder to find, and property management is already in place if you want to keep the current setup.
8710 Vista De Nubes, Converse 78109
Sale Price | $ 355,000 | Cap Rate | 6.98% |
Cash Needed | $ 92,300 | Cash on Cash | 4.38% |
Monthly | Annual | ||
Income | $ 3,200 | $ 38,400 | |
Mortgage | 6.75% | $ 1,727 | $ 20,723 |
Tax | $ 592 | $ 7,100 | |
Insurance | $ 225 | $ 2,698 | |
Mgmt | $ 224 | $ 2,688 | |
Repairs | $ 96 | $ 1,152 | |
HOA | $ - | $ - | |
NOI | $ 2,064 | $ 24,762 | |
Cashflow | $ 337 | $ 4,039 |
4) Off-Market SFR with $2970/mo Rent and A-Grade Location - $309K
Asset Quality A | Neighborhood Quality A | Year Built 2023
$2970 per month is already in place, with the tenant leased through April 30 2027. This is a 2023-built, single-story 4-bed, 2-bath rental with 1780 sqft, no deferred maintenance 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) Off-Market Rosharon SFR with $2970/mo Rent and A-Grade Location - $309K
Asset Quality A | Neighborhood Quality A | Year Built 2023
$2970 per month is already in place, with the tenant leased through April 30 2027. This is a 2023-built, single-story 4-bed, 2-bath rental with 1780 sqft, no deferred maintenance, HOA-covered landscaping, and a broad tenant profile because of the one-story floor plan. The tenant moved in March 23 2026, pays $2775 in base rent plus a $70 pet fee and $125 amenity fee, and professional institutional-grade management is already in place with the possibility of waived management fees for the first 24 months after closing. Find another single-family rental in better condition, in a better location, at a lower price, rented for a higher amount, with a better management team in place — I don’t think it’s possible.
10622 Cascade Creek Dr, Rosharon 77583
Considering an offer? Let’s talk next steps.