Summary: Houston STR with a proven $118K+ revenue history, Mesquite MTR already paying $5,200/month, a North Dallas duplex near the 1% rule, and a Victoria quad far above it.
Houston STR With $118K+ Revenue History $585K
Turnkey Furnished STR | Post Oak Manor | Year Built 1957
$118,875 in 2025 revenue. $137,334 in 2024, with another $72,539 already produced in 2026. The 5-bedroom pool home sells fully furnished, future reservations convey, and the existing manager can preserve the review history for a buyer who wants continuity. I like the 150+ five-star reviews as proof of concept, but I (personally) would self-management or consider a lower-cost hybrid management structure instead of automatically paying the 22% full-service management fee. Great STR tax strategy; reply for revenue history, Airbnb details, future bookings.
4749 Benning Dr Houston TX 77035
Sale Price | $ 585,000 | Cap Rate | 10.13% |
Cash Needed | $ 152,100 | Cash on Cash | 16.50% |
Monthly | Annual | ||
Income | $ 10,417 | $ 125,000 | |
Mortgage | 6.75% | $ 2,846 | $ 34,149 |
Tax | $ 975 | $ 11,700 | |
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 | $ 4,938 | $ 59,250 | |
Cashflow | $ 2,092 | $ 25,101 |
DFW (Mesquite) MTR Producing $5,200/mo $360k
Turnkey Furnished Pool Home | West Mesquite Near East Dallas | Year Built 1972
$5,200/month is already coming in from a mid-term tenant on a month-to-month lease. The home is fully furnished with a private pool, and it previously produced $66,270 as an STR from March through December 2024 (annualizes to $79k). You get current cash flow plus the flexibility to keep it MTR, return it to STR use, or change strategies without waiting out a long lease. Reply for the lease, prior STR numbers and property details. (link below is for the current long term rental listing, I included it just for the images).
3206 Heather Glen Dr Mesquite TX 75150
North Dallas Duplex Near the 1% Rule $420K
Brick Duplex | Lake Highlands | 1972
Market rents are $3,800 to $4,200 per month putting this right around the 1% rule which is exceptionally rare for this location! This is classic wealth-builder real estate: brick construction, large units, strong tenant demand and a location near White Rock Lake with population growth, job growth, and a beautiful history of appreciation. Nothing complicated here. Buy a duplex that can cash flow, stay occupied and compound over time. Perfect first investment; reply for rent comps and my opinion on where to submit the first offer.
11341 Quail Run St Dallas TX 75238
Sale Price | $ 420,000 | Cap Rate | 7.21% |
Cash Needed | $ 109,200 | Cash on Cash | 5.26% |
Monthly | Annual | ||
Income | $ 4,100 | $ 49,200 | |
Mortgage | 6.75% | $ 2,043 | $ 24,517 |
Tax | $ 700 | $ 8,400 | |
Insurance | $ 229 | $ 2,750 | |
Vacancy | $ 123 | $ 1,476 | |
Maintenance | $ 164 | $ 29,700 | |
Utilities | $ - | $ - | |
Management | $ 287 | $ 3,444 | |
Lawn Care | $75.00 | $ 900 | |
HOA | 0 | $ - | |
NOI | $ 2,522 | $ 30,262 | |
Cashflow | $ 479 | $ 5,745 |
Victoria Quad Far Above the 1% Rule $308,400
Turnkey Quadplex | Morningside | 1952
Three occupied units already produce $2,705/month while the fourth is intentionally being left open. Fill that unit and this becomes a high-cash-flow traditional rental, or move into it and use the other three rents to offset the mortgage. This is the kind of four-unit property that works as either a pure long-term hold or a first house hack. Great for a house hacker or cash-flow buyer; reply for the rent roll, leases and diligence.
1503 E Virginia Ave Victoria TX 77901
Sale Price | $ 308,400 | Cap Rate | 8.86% |
Cash Needed | $ 80,184 | Cash on Cash | 11.64% |
Monthly | Annual | ||
Income | $ 3,600 | $ 43,200 | |
Mortgage | 6.75% | $ 1,500 | $ 18,002 |
Tax | $ 514 | $ 6,168 | |
Insurance | $ 229 | $ 2,750 | |
Vacancy | $ 108 | $ 1,296 | |
Maintenance | $ 144 | $ 29,700 | |
Utilities | $ - | $ - | |
Management | $ 252 | $ 3,024 | |
Lawn Care | $75.00 | $ 900 | |
HOA | 0 | $ - | |
NOI | $ 2,278 | $ 27,334 | |
Cashflow | $ 778 | $ 9,332 |
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. $499 credited back at closing.
Want the details?
Considering an offer? Let’s talk next steps.
[email protected]
512-270-3257

