Killeen 23-Plex Heavy Cashflow $1.75M

411 E Central Texas Expy, Killeen

ROI

18.77% IRR

Strategy

Long Term Rental

22 of 23 units occupied with average rents of $915 per door, producing ~$21,050 per month once fully leased. The laundry facility adds another $250 per month on average. Unit mix is 22 one-bed/one-bath layouts, 1 efficiency apartment, 1 coin-operated laundry room. New roof 2023. All units are updated as shown in the virtual tour. Rent roll and t12 linked below. Virtual tour of vacant unit linked below. Several tenants have been in place 10+ years, making this a stabilized asset with most 12-month leases running into 2026. Property management is already in place and can stay on (strong local operator in Killeen). Current assessed value is $2.08M; taxes should be protested post-sale and settle around ~$35k.

Enter your email to download the proforma

< Back to Daily Deals

Killeen 23-Plex Heavy Cashflow $1.75M

Listed 02/05/2026

Download the report Talk to an agent

411 E Central Texas Expy, Killeen

Purchase Price:$1,750,000

Cash Outlay:$472,500

Cashflow:$2,521/mo

Cap Rate:7.12%

IRR:18.77%

Talk to an agent about this property

Get a response in less than 24 hours.

Message

See other properties

Short Term Rental

Off-Market STR AirBnB Compound Producing $175k | $890k

20122 Canterbury Rd, Porter

Purchase Price:$890,000

Cash Outlay:$240,300

Cashflow:$3,309/mo

Cap Rate:10.30%

IRR:32.46%

Long Term Rental

Houston MSA Duplex Nearly 10% Cash-on-Cash | $591K

1762 E Peach Creek Dr, Dayton

Purchase Price:$591,000

Cash Outlay:$159,570

Cashflow:$1,191/mo

Cap Rate:7.25%

IRR:21.92%

Long Term Rental

DFW Duplex: Retail Buyers Pay $699K, SRC Clients Pay | $655K

6802-6804 Florence Dr, Midlothian

Purchase Price:$695,000

Cash Outlay:$187,650

Cashflow:$779/mo

Cap Rate:6.18%

IRR:16.56%

Mid Term Rental

North Dallas STR With $80K+ Proven Revenue | $490K

4219 Bendwood Ln, Dallas

Purchase Price:$490,000

Cash Outlay:$132,300

Cashflow:$351/mo

Cap Rate:6.70%

IRR:15.01%

Short Term Rental

Northwest Austin Quad 100% Occupied | $630K

1903 W Loop, Austin

Purchase Price:$630,000

Cash Outlay:$170,100

Cashflow:$619/mo

Cap Rate:7.02%

IRR:16.55%

Long Term Rental

Plano 5-Unit in a Premier Submarket | $950K

1607 M Ave, Plano

Purchase Price:$950,000

Cash Outlay:$256,500

Cashflow:$231/mo

Cap Rate:6.13%

IRR:12.25%