1) Carrollton Airbnb Averaging $6125/mo, Furnishings Included, $407K
Asset Quality B | Neighborhood Quality B+ | Year Built 1978
$6125 per month in average income is already proven, with $77858 produced in 2024 and $69107 produced in 2025. This is an off market Carrollton Airbnb with all furnishings conveying, 2 years of financials available, a private pool, patio, 4 bedrooms, 2 bathrooms, and a strong layout for families, business travelers, and medium term stays. Carrollton is one of the better North Dallas suburbs, and this gives a buyer a rare chance to step into an already furnished, already operating STR without starting from zero. This is one worth reviewing closely if you want a proven Airbnb with financials, furniture, and income already in place.
3454 Livingston Ln, Carrollton 75007
Sale Price | $ 407,000 | Cap Rate | 7.93% |
Cash Needed | $ 105,820 | Cash on Cash | 8.05% |
Monthly | Annual | ||
Income | $ 7,044 | $ 84,525 | |
Mortgage | 6.75% | $ 1,980 | $ 23,758 |
Tax | $ 678 | $ 8,140 | |
Repairs | $ 211 | $ 2,536 | |
Insurance | $ 258 | $ 3,093 | |
Mgmt | $ 1,057 | $ 12,679 | |
Utilities | $ 600 | $ 7,200 | |
Landscape | $ 150 | $ 1,800 | |
Supplies | $ 100 | $ 1,200 | |
Cleaning | $ 650 | $ 7,800 | |
HOT Fee | $ 493 | $ 5,917 | |
NOI | $ 2,690 | $ 32,277 | |
Cashflow | $ 710 | $ 8,519 |
2) Sachse Duplex Premiere HouseHack or LTR, $370K UNICORN
Asset Quality B | Neighborhood Quality A | Year Built 1983
$3200 per month is supported by rental comps, and the property is priced below the current $395k assessed value. This is a North Dallas area duplex with two 2 bed, 1.5 bath units, each around 1013 sqft, with one side already leased around $1795 and the other side vacant, move in ready, and freshly renovated in 2026. Sachse is a quality, lesser-know suburb near Plano with highly rated schools, easy commute access, and low low vacancy rates. I would move quickly on this one, especially for a house hacker or investor who wants cash flow, location quality, and a built in equity position.
3807 & 3803 William St, Sachse 75048
Sale Price | $ 370,000 | Cap Rate | 6.58% |
Cash Needed | $ 96,200 | Cash on Cash | 2.86% |
Monthly | Annual | ||
Income | $ 3,200 | $ 38,400 | |
Mortgage | 6.75% | $ 1,800 | $ 21,598 |
Tax | $ 617 | $ 7,400 | |
Insurance | $ 234 | $ 2,812 | |
Mgmt | $ 224 | $ 2,688 | |
Repairs | $ 96 | $ 1,152 | |
HOA | $ - | $ - | |
NOI | $ 2,029 | $ 24,348 | |
Cashflow | $ 229 | $ 2,750 |
3) 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 property leased through April 30, 2027. This is a 2023 built, single story 4 bed, 2 bath 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, professional 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 do not think it is possible.
10622 Cascade Creek Dr, Rosharon 77583
Sale Price | $ 309,000 | Cap Rate | 7.49% |
Cash Needed | $ 80,340 | Cash on Cash | 6.36% |
Monthly | Annual | ||
Income | $ 2,970 | $ 35,640 | |
Mortgage | 6.75% | $ 1,503 | $ 18,038 |
Tax | $ 727 | $ 8,725 | |
Insurance | $ 179 | $ 2,150 | |
Mgmt | $ - | $ - | |
Repairs | $ 135 | $ 1,620 | |
HOA | $ 98 | $ 1,176 | |
NOI | $ 1,929 | $ 23,145 | |
Cashflow | $ 426 | $ 5,107 |
Considering an offer? Let’s talk next steps.