25 SF Units in Central Texas - Cash Flow 25 Properties Offered at $4,900,000 in Multiple Locations

INVESTMENT HIGHLIGHTS

  • 25 stabilized single-family homes
  • Strong cap rate with upside potential
  • Located in top-tier Central Texas submarkets with high projected growth
  • High occupancy with reliable rental income
  • Recent upgrades and well-maintained properties
  • Minimal deferred maintenance and low operational overhead

EXECUTIVE SUMMARY

Turnkey 25-Unit Single-Family Rental Portfolio – Central Texas
Presenting a rare opportunity to acquire a high-performing portfolio of 25 single-family rental homes located in some of the most desirable and rapidly growing communities in Central Texas. This stabilized portfolio boasts limited to no vacancies, strong in-place cash flows, and a solid cap rate, offering immediate income with long-term appreciation potential. Most of the homes have received recent upgrades and renovations, minimizing capital expenditure for the next owner.
The properties are strategically positioned in high-demand neighborhoods with strong school districts, robust employment centers, and convenient access to major highways and urban hubs. With Central Texas on track to double its population by 2040, this portfolio is ideally situated to benefit from sustained rental demand, economic growth, and increasing property values. This offering is ideal for investors seeking a scalable, income-generating asset in a dynamic and appreciating market.

DATA ROOM Click Here to Access

TAXES & OPERATING EXPENSES (PRO FORMA - 2025) Click Here to Access

ANNUAL
Gross Rental Income -
Other Income -
Vacancy Loss -
Effective Gross Income -
Net Operating Income $99,999

PROPERTY FACTS

Price $4,900,000
Price / SF $146.23 / SF
Sale Condition Bulk/Portfolio Sale
Cap Rate 6.39%
Sale Type Investment
Status Active
Number of Properties 25
Individually For Sale 0
Total Building Size 33,509 SF
Total Land Area 4.31 AC

PROPERTIES

PROPERTY NAME / ADDRESS PROPERTY TYPE SIZE YEAR BUILT INDIVIDUAL PRICE
507 N 23rd St, Copperas Cove, TX 76522 Flex 1,349 SF 1996 -
805 W Bryce Ave, Killeen, TX 76541 Flex 1,200 SF 1965 -
808 S 2nd St, Temple, TX 76504 Flex 1,146 SF 1908 -
2601 Cross Timber Dr, Killeen, TX 76543 Flex 1,380 SF 1996 -
2611 Hidden Hill Dr, Killeen, TX 76543 Flex 1,055 SF 1994 -
2906 Bowie Trl, Temple, TX 76502 Flex 1,228 SF 1983 -
3017 N 30th St, Waco, TX 76708 Flex 950 SF 1945 -
3914 Trinity Dr, Temple, TX 76504 Flex 1,732 SF 1995 -
4705 Kit Carson Trl, Killeen, TX 76542 Flex 1,684 SF 2001 -
925 N 32nd St, Waco, TX 76707 Flex 1,126 SF 1943 -
811 Carrie Ave, Killeen, TX 76541 Flex 1,285 SF 1955 -
403 S Harrison St, Mcgregor, TX 76657 Flex 1,900 SF 1945 -
3839 Surfside Blvd, Corpus Christi, TX 78402 Flex 420 SF 1981 -
1017 Preston St, Waco, TX 76704 Flex 1,164 SF 1913 -
2904 Windsor Ave, Waco, TX 76708 Flex 1,275 SF 1924 -
1104 Barlow St, Waco, TX 76705 Flex 1,440 SF 1930 -
192 Weldon Dr, Woodway, TX 76712 Flex 1,573 SF 1973 -
2104 Reuter Ave, Waco, TX 76708 Flex 1,512 SF 1927 -
706 Henderson St, Temple, TX 76501 Flex 660 SF 1908 -
1817 Lyle Ave, Waco, TX 76708 Specialty 2,430 SF 1926 -
4502 Waterbury Dr, Temple, TX 76502 Flex 1,434 SF 1998 -
211 Rachael Rd, McGregor, TX 76657 Specialty 1,606 SF 1977 -
418 Vega Dr, Corpus Christi, TX 78418 Flex 989 SF 1972 -
1814 Dusk Dr, Killeen, TX 76543 Flex 1,496 SF 1992 -
2911 Burlington, Temple, TX 76504 Flex 1,475 SF 2013 -
Show More > < Show Less
  • Listing ID: 35720929

  • Date on Market: 5/2/2025

  • Last Updated:

  • Address: 25 SF Units in Central Texas - Cash Flow, Copperas Cove, TX