Summary: five duplexes ranging from $210,000 to $475,000. The standouts include a brand-new Houston duplex fully leased through June 2027, a newer Converse property near major military employers, and a vacant Denison duplex with one of the best rent-to-price ratios on the list.
1) Houston New Construction Duplex Producing $4,900/mo $475K
Asset Quality A | Neighborhood Quality C+ | Year Built 2026
$4,900 per month is locked in through June 2027, with one tenant leasing both sides and paying all utilities. This off-market duplex includes two large 3-bedroom, 2-bath units with roughly 2,600 total livable square feet and another 1,000 square feet of terrace space. The tenant operates both units as Airbnbs, giving him a strong reason to protect the property and keep rent current. Ideal for an out-of-state investor who wants new construction and immediate income; redacted leases and images are linked.
3627 Kilkenny Dr Houston TX 77047
Sale Price | $ 475,000 | Cap Rate | 8.48% |
Cash Needed | $ 123,500 | Cash on Cash | 10.17% |
Monthly | Annual | ||
Income | $ 4,900 | $ 58,800 | |
Mortgage | 6.75% | $ 2,311 | $ 27,728 |
Tax | $ 792 | $ 9,500 | |
Insurance | $ 261 | $ 3,135 | |
Vacancy | $ - | $ - | |
Repairs | $ 147 | $ 1,764 | |
Utilities | $ - | $ - | |
Management | $ 343 | $ 4,116 | |
Lawn Care | 0 | $ - | |
HOA | 0 | $ - | |
NOI | $ 3,357 | $ 40,285 | |
Cashflow | $ 1,046 | $ 12,557 |
2) Converse 2022 Duplex with $3,400/mo Rent Target $389K
Asset Quality A | Neighborhood Quality B | Year Built 2022
$3,400 per month is supported by lease comps at $1,700 per side. Each unit has 3 bedrooms, 2.5 bathrooms, an attached garage, and a two-story layout. The recent construction reduces near-term renovation risk, while access to Loop 1604, I-10, Randolph Air Force Base, and Fort Sam Houston supports the tenant pool. Ideal for an investor who wants a newer turnkey duplex OR househacker. Check out the sale comps. These Windy Way duplexes consistently sell for over $400k!
8635 Key Windy Way Converse TX 78109
3) Sachse Duplex Producing $3,000/mo Under $370K »great location!
Asset Quality B | Neighborhood Quality A- | Year Built 1983
$3,000 per month at a $369,900 asking price in a premiere location near Plano! Both units have 2 bedrooms, 1 bathroom, a one-car garage, fenced yard, patio, fireplace, and washer and dryer hookups. The prior buyer’s financing fell through, putting a quality North Dallas suburb duplex back on the market without a price increase. Ideal for a buyer prioritizing neighborhood quality and stable long-term demand. If you are interested in the Allen or Plano markets, check out Sachse! Highly rated schools and still under the radar location poised for aggressive appreciation.
3901/3903 William St Sachse TX 75048
4) Garland Duplex Producing $2,708/mo $270K
Asset Quality B | Neighborhood Quality B | Year Built 1950
$2,708 per month is already coming in at a $269,999 asking price, putting this duplex above the 1% rent-to-price mark. The property includes two units, updated interiors, owned solar panels, a garage, additional parking, and a large fenced yard on 0.43 acres. The lease terms are six months or less, giving a new owner flexibility to adjust rents or occupy one side. Perfect first investment or house hack.
1320 Briarwood Cir Garland TX 75041
Sale Price | $ 270,000 | Cap Rate | 7.24% |
Cash Needed | $ 70,200 | Cash on Cash | 5.38% |
Monthly | Annual | ||
Income | $ 2,708 | $ 32,496 | |
Mortgage | 6.75% | $ 1,313 | $ 15,761 |
Tax | $ 450 | $ 5,400 | |
Insurance | $ 149 | $ 1,782 | |
Vacancy | $ 135 | $ 1,625 | |
Repairs | $ 81 | $ 975 | |
Utilities | $ - | $ - | |
Management | $ 190 | $ 2,275 | |
Lawn Care | 75 | $ 900 | |
HOA | 0 | $ - | |
NOI | $ 1,628 | $ 19,540 | |
Cashflow | $ 315 | $ 3,779 |
5) Denison Duplex with $2,600/mo Prior Rent $210K
Asset Quality C+ | Neighborhood Quality B | Year Built 1945
$2,600 per month was previously collected across two 2-bedroom, 1-bath units. At a reduced $210,000 asking price this is one of the strongest income-relative-to-price deals we’ve seen. Both units were recently vacated, giving the next owner control over tenant selection, lease terms, and make-ready work from day one. Perfect first investment. Ideal for a cap-rate or cash on cash return focused investor.
17 Macarthur Dr Denison TX 75020
Sale Price | $ 210,000 | Cap Rate | 9.54% |
Cash Needed | $ 54,600 | Cash on Cash | 14.24% |
Monthly | Annual | ||
Income | $ 2,600 | $ 31,200 | |
Mortgage | 6.75% | $ 1,022 | $ 12,259 |
Tax | $ 350 | $ 4,200 | |
Insurance | $ 116 | $ 1,386 | |
Vacancy | $ 130 | $ 1,560 | |
Repairs | $ 78 | $ 936 | |
Utilities | $ - | $ - | |
Management | $ 182 | $ 2,184 | |
Lawn Care | 75 | $ 900 | |
HOA | 0 | $ - | |
NOI | $ 1,670 | $ 20,034 | |
Cashflow | $ 648 | $ 7,775 |
Considering an offer? Let’s talk next steps.
[email protected]
512-270-3257
