SUMMARY: Thannisch and Benning both come with proven STR operating history and are sold fully furnished. Peach Creek gives you $5,560/month with both sides leased into summer 2027. Crescent Peak is a low-friction SFR play leased for $2,905/month and two years of free property management.
DFW (Arlington) 8-Unit STR Producing $228K/Year $1.45M
Asset Quality B | Neighborhood Quality B | Year Built 1972
About $228,685/year average gross revenue over the last five years across 8 furnished STR units. The property is 0.6 miles from AT&T Stadium and sells fully furnished, giving the next owner a proven operating business. STR, MTR, and LTR flexibility gives you multiple ways to operate it. Great fit for an investor looking to scale into a larger deal and capture bonus depreciation; ask me for the operating numbers. This is the type of cash producer a higher earning w-2 professional could actually use to offset their income and work toward retiring earlier.
1006 Thannisch Dr Arlington TX 76011
Sale Price | $ 1,450,000 | Cap Rate | 8.87% |
Cash Needed | $ 377,000 | Cash on Cash | 11.68% |
Monthly | Annual | ||
Income | $ 19,000 | $ 228,000 | |
Mortgage | 6.75% | $ 7,054 | $ 84,642 |
Tax | $ 1,683 | $ 20,200 | |
Repairs | $ 380 | $ 4,560 | |
Insurance | $ 398 | $ 4,775 | |
Mgmt | $ 2,850 | $ 34,200 | |
Utilities | $ 1,100 | $ 13,200 | |
Landscape | $ 200 | $ 2,400 | |
Supplies | $ 75 | $ 900 | |
Cleaning | $ 925 | $ 11,100 | |
Misc Fees | $ 665 | $ 7,980 | |
NOI | $ 10,724 | $ 128,685 | |
Cashflow | $ 3,670 | $ 44,043 |
Houston (Dayton) New Construction Duplex Leased for $5,560/mo $640K
New Construction Duplex | Neighborhood Quality B+ | 2026
$5,560/mo on a $640K purchase price with both sides occupied through 6/30/27 and 7/9/27. Property management is already in place at 5%, we've negotiated exceptional insurance rates through Steadily, and taxes are very low because the community is located in an ETJ. New construction means very little near-term maintenance, and builder incentives help improve the numbers further. Excellent long-term buy and hold; reply and I'll send the current builder incentives. NOTE this deal is off market. the link below is from the previous rental listing. I’m including it so you can see the images.
1790 N Peach Creek Dayton TX 77535
Sale Price | $ 640,000 | Cap Rate | 6.70% |
Cash Needed | $ 160,000 | Cash on Cash | 5.78% |
Monthly | Annual | ||
Income | $ 5,190 | $ 62,280 | |
Mortgage | 5.75% | $ 2,801 | $ 33,612 |
Tax | $ 1,050 | $ 12,600 | |
Insurance | $ 167 | $ 2,000 | |
Management | $ 260 | $ 3,114 | |
HOA | 142.5 | $ 1,710 | |
NOI | $ 3,571 | $ 42,856 | |
Cashflow | $ 770 | $ 9,244 |
Houston Furnished STR w/ Proven $118K+ Annual Revenue $580K
Turnkey Furnished STR | Neighborhood Quality A | Year Built 1957
This property grossed $137,334 in 2024, $118,875 in 2025, and $72,539 Jan-Aug in 2026. It's being sold off-market, fully furnished with future reservations conveying (approx 20 nights booked in September), so you're buying an operating STR with established history. The 5-bedroom pool setup and 150+ five-star reviews give the next owner a deep base of operating history to prove viability. Great STR tax strategy play. Ask me for the Airbnb dashboard and operating history.
4749 Benning Dr Houston TX 77035
Sale Price | $ 580,000 | Cap Rate | 10.23% |
Cash Needed | $ 150,800 | Cash on Cash | 16.91% |
Monthly | Annual | ||
Income | $ 10,417 | $ 125,000 | |
Mortgage | 6.75% | $ 2,821 | $ 33,857 |
Tax | $ 967 | $ 11,600 | |
Repairs | $ 208 | $ 2,500 | |
Insurance | $ 267 | $ 3,200 | |
Mgmt | $ 1,563 | $ 18,750 | |
Utilities | $ 950 | $ 11,400 | |
Landscape | $ 75 | $ 900 | |
Supplies | $ 100 | $ 1,200 | |
Cleaning | $ 925 | $ 11,100 | |
Misc Fees | $ 417 | $ 5,000 | |
NOI | $ 4,946 | $ 59,350 | |
Cashflow | $ 2,124 | $ 25,493 |
Houston Off-Market Turnkey SFR Leased For $2,905/mo $299K
Turnkey SFR | A-Rated Neighborhood | 2023
$2,905/mo total income on a $299K purchase price with the tenant secured through 12/31/26. Management is already in place, and the buyer gets free property management for two years after closing. Recent construction, highly rated schools, low crime, and a very high rent-to-price ratio make this exceptionally low-friction for a turnkey single-family rental. Perfect first investment or simple long-term hold; if interested we should get on a call and I can go over the deal. This one has a ton of benefits for investors.
Link to management co website» 10607 Crescent Peak Court Rosharon TX 77583
Link To» Images From The Same Floor Plan “1615”
SERIOUS ABOUT BUYING IN THE NEXT 90 DAYS?
Get Priority Access to Deals That Match Your Buy Box.
We scrub your exact criteria against every deal that crosses our desk.
When something fits, you get a direct alert before it hits the public Deal List, so you can review it and move before thousands of other investors see it.
$499 to join. $998 credited back at closing.
Want the details?
Considering an offer? Let’s talk next steps.
[email protected]
512-270-3257