Pflugerville Seller-Financed Turnkey Short Term Rental $800K
Asset Quality B+ | Neighborhood Quality B | Year Built 1997
$118,000 in trailing 12-month revenue and 2026 projected at $140,000. This is a turnkey short-term rental north of Austin with a heated pool, hot tub, large-group layout, and management already in place. Special seller financing terms allow low down payment. Terms: 10% down, 7% interest, 5-year balloon, and low closing costs. Ideal for an investor who wants a furnished STR, accelerated depreciation, and ability to scale via seller financing with low cash out of pocket.
Link» 403 Geyser St Pflugerville 78660
Sale Price | $ 800,000 | Cap Rate | 7.99% |
Cash Needed | $ 88,000 | Cash on Cash | 15.36% |
Monthly | Annual | ||
Income | $ 11,667 | $ 140,000 | |
Mortgage | 7% | $ 4,200 | $ 50,400 |
Tax | $ 1,333 | $ 16,000 | |
Repairs | $ 350 | $ 4,200 | |
Insurance | $ 507 | $ 6,080 | |
Mgmt | $ 1,750 | $ 21,000 | |
Utilities | $ 750 | $ 9,000 | |
Landscape | $ 100 | $ 1,200 | |
Supplies | $ 100 | $ 1,200 | |
Cleaning | $ 725 | $ 8,700 | |
HOT Fee | $ 817 | $ 9,800 | |
NOI | $ 5,327 | $ 63,920 | |
Cashflow | $ 1,127 | $ 13,520 |
San Antonio (Converse) 1% Rule Quadplex $499K
Asset Quality B | Neighborhood Quality B | Year Built 1986
$4,320/month is the current gross rent once the last unit is leased. Three of four units are already occupied, all units are 2 bed / 2 bath, and tenants pay their own electric and water. The market can support up to $1250 per door for these units. Converse sits on the northeast side of San Antonio along the I-35 growth corridor, where occupancy rates are very strong due to proximity to both Austin and San Antonio. Perfect for an investor who wants small cash flowing multi on a main appreciation corridor. I suggest a starting offer of $470k.
Link» 202 Fir Dl Converse TX 78109
Sale Price | $ 475,000 | Cap Rate | 7.36% |
Cash Needed | $ 123,500 | Cash on Cash | 5.85% |
Monthly | Annual | ||
Income | $ 4,800 | $ 57,600 | |
Mortgage | 6.75% | $ 2,311 | $ 27,728 |
Tax | $ 792 | $ 9,500 | |
Insurance | $ 301 | $ 3,610 | |
Repairs | $ 144 | $ 1,728 | |
Mgmt | $ 336 | $ 4,032 | |
Vacancy | $ 240 | $ 2,880 | |
Utilities | $ - | $ - | |
Lawn | $ 75 | $ 900 | |
HOA | $ - | $ - | |
NOI | $ 2,913 | $ 34,950 | |
Cashflow | $ 602 | $ 7,222 |
Fort Worth Off-Market Duplex Selling FAR Below FMV $365K
Asset Quality B | Neighborhood Quality B | Year Built 1977
$3,200/month is already in place on an off-market Fort Worth duplex priced at $365,000. Unit A is leased at $1,000/month through 5/31/27, and Unit B is leased at $2,200/month through 7/31/26. Multiple duplexes in this neighborhood have sold over $400k. Ideal for an SRC client who wants cash flow, a large day 1 equity position, off-market pricing, and immediate occupancy upon closing. We have several good managers in the area as well as more photos coming. The deal was too good to wait for the full photo folder!
Link» 4712 South Dr Fort Worth TX 76109
Houston Off-Market Duplex Fully Leased for $3,550/mo $355K
Asset Quality A | Neighborhood Quality B | Year Built 2024
$3,550/month is already in place across both sides of this newer Houston duplex. Each is leased for $1775. Both units are 3 bed / 2 bath, both tenants are market-rate tenants (not section 8 or corporate tenants, just traditional LTRs) and both leases have security deposits in place. Utilities are paid by the tenants. Perfect low risk first duplex or 1031 option for someone who wants newer construction, day 1 rent, and long term leases.
Link» 6303 Sandra St Houston TX 77028
Sale Price | $ 355,000 | Cap Rate | 7.95% |
Cash Needed | $ 92,300 | Cash on Cash | 8.14% |
Monthly | Annual | ||
Income | $ 3,550 | $ 42,600 | |
Mortgage | 6.75% | $ 1,727 | $ 20,723 |
Tax | $ 592 | $ 7,100 | |
Insurance | $ 175 | $ 2,100 | |
Repairs | $ 107 | $ 1,278 | |
Mgmt | $ 249 | $ 2,982 | |
Vacancy | $ - | $ - | |
Utilities | $ - | $ - | |
Lawn | $ 75 | $ 900 | |
HOA | $ - | $ - | |
NOI | $ 2,353 | $ 28,240 | |
Cashflow | $ 626 | $ 7,517 |
Considering an offer? Let’s talk next steps.
[email protected]
512-270-3257