1) Houston (The Woodlands) Luxury STR, $126K–$163K/yr $735k
Asset Quality A- | Neighborhood Quality A | Year Built 1996
$126,873 in 2025 revenue and $163,697 in 2024 revenue with roughly 85% occupancy makes this one of the most proven STR performers on this list. This is a fully furnished 6-bedroom, 2.5-bath luxury vacation rental with a pool, firepit, grill, high-end finishes, and room to sleep up to 16 guests. The Woodlands is a premium location, and this gives a buyer a rare chance to step into a stabilized, furnished STR with strong historical demand already in place. This is worth reviewing if you want a high-quality STR with real income history instead of a projection.
19 Alden Glen Ct Spring 77382
Sale Price | $ 735,000 | Cap Rate | 10.93% |
Cash Needed | $ 191,100 | Cash on Cash | 19.58% |
Monthly | Annual | ||
Income | $ 13,333 | $ 160,000 | |
Mortgage | 6.75% | $ 3,575 | $ 42,905 |
Tax | $ 1,225 | $ 14,700 | |
Repairs | $ 400 | $ 4,800 | |
Insurance | $ 466 | $ 5,586 | |
Mgmt | $ 2,000 | $ 24,000 | |
Utilities | $ 750 | $ 9,000 | |
Landscape | $ 150 | $ 1,800 | |
Supplies | $ 150 | $ 1,800 | |
Cleaning | $ 750 | $ 9,000 | |
HOT Fee | $ 933 | $ 11,200 | |
NOI | $ 6,693 | $ 80,314 | |
Cashflow | $ 3,117 | $ 37,409 |
2) DFW (Denton) Modern STR, $113K–$131K/yr, Pool $669k
Asset Quality A- | Neighborhood Quality B+ | Year Built 1984
$113,554 in 2025 revenue and $131,512 in 2024 revenue gives this Denton STR a strong proven track record. This is a fully furnished 4-bedroom, 2.5-bath steel-frame home on a 1-acre lot with a pool, jacuzzi, rooftop patios, covered patio, grill, and space for large groups. The active Denton STR permit removes a major risk factor, and there may still be upside through better pricing, stronger calendar management, and continued STR or MTR demand. This is a rare setup worth taking seriously because the permit, income history, lot size, and pool are already in place.
211 Goodson Way Denton 76207
Sale Price | $ 669,000 | Cap Rate | 8.60% |
Cash Needed | $ 173,940 | Cash on Cash | 10.63% |
Monthly | Annual | ||
Income | $ 10,833 | $ 130,000 | |
Mortgage | 6.75% | $ 3,254 | $ 39,052 |
Tax | $ 1,115 | $ 13,380 | |
Repairs | $ 325 | $ 3,900 | |
Insurance | $ 424 | $ 5,084 | |
Mgmt | $ 1,625 | $ 19,500 | |
Utilities | $ 750 | $ 9,000 | |
Landscape | $ 150 | $ 1,800 | |
Supplies | $ 150 | $ 1,800 | |
Cleaning | $ 750 | $ 9,000 | |
HOT Fee | $ 758 | $ 9,100 | |
NOI | $ 4,795 | $ 57,536 | |
Cashflow | $ 1,540 | $ 18,484 |
3) Dallas Rare HOUSEHACK or LTR Duplex Near Richardson $550k >great deal<
Asset Quality B | Neighborhood Quality A- | Year Built 1965
$4,800 in gross income once filled. There are two large 3-bedroom units gives this duplex real scarcity in one of the harder-to-find rental pockets in North Dallas. Each side is 1856 sqft with 3 bedrooms, 2.5 bathrooms, fenced yards, and attached 2-car garages, with one side recently updated and the other side tenant-occupied. The location near Richardson ISD, UT Dallas, shopping, dining, and major commute routes makes this a rare investor or house-hack opportunity in a market where duplexes do not come up often. My suggestion is an offer $550k with expectation we might end as high as $565k because the quality of the location is what makes this deal hard to replace.
7921-7923 Habersham Ln Dallas 75248
Sale Price | $ 550,000 | Cap Rate | 7.24% |
Cash Needed | $ 143,000 | Cash on Cash | 5.41% |
Monthly | Annual | ||
Income | $ 4,800 | $ 57,600 | |
Mortgage | 6.75% | $ 2,675 | $ 32,106 |
Tax | $ 917 | $ 11,000 | |
Insurance | $ 275 | $ 3,300 | |
Vacancy | $ 144 | $ 1,728 | |
Repairs | $ 144 | $ 1,728 | |
NOI | $ 3,320 | $ 39,844 | |
Cashflow | $ 645 | $ 7,738 |
4) Killeen 26-Unit Turnkey Apartment Building, $15,685/mo $1.2M
Asset Quality B | Neighborhood Quality C | Year Built 1970
$15,685 per month in-place income across 26 fully occupied units gives this deal immediate cash flow at a low cost per door. Premium and Unicorn deals are reserved for readers with 3+ referrals. Share The Texas Deal List with a few investor friends to unlock the full list and see the best deals!
4) Killeen 26-Unit Turnkey Apartment Building, $15,685/mo, $1.2M Thank you for your referrals!
Asset Quality B | Neighborhood Quality C | Year Built 1970
$15,685 per month in-place income across 26 fully occupied units gives this deal immediate cash flow at a low cost per door. The unit mix includes 12 one-bed units, 13 two-bed units, and 1 three-bed unit near Fort Hood, one of the strongest tenant demand drivers in Central Texas. This is a simple, traditional, high-cash-flow apartment building with 100% occupancy and potential 10%+ rent upside through better operations. This is one worth reviewing closely if you want scale, income, and a lower entry price per unit.
224 Hold St Killeen 76541
Considering an offer? Let’s talk next steps.