SUMMARY: Off-market Dallas STR revenue, 6 units for $505K, and two tenant-occupied rentals with long leases.
Off-Market Dallas STR | $137K Revenue | $750K
Asset Quality: B | North Dallas | Luxury STR + MTR Built 1972
This off-market Dallas STR produced $137,095 in 2025 revenue, $119k in 2024 (long term tenant), $136,777 in 2023, and $147k in 2022. Amazing historic top producing STR deal. Five bedrooms, three bathrooms, a private pool, vaulted ceilings, upscale finishes, and a fully furnished group-friendly layout give you a proven STR operation that can also pivot toward corporate and mid-term stays. You’re buying a guest-ready property with established revenue. Nearby Addison is advancing the $240M Addison Junction mixed-use district with office, hotel, restaurant, entertainment, and public-space development. Take a look at the location in the absolute heart of North Dallas.
7414 Authon Dr Dallas TX 75248
Sale Price | $ 750,000 | Cap Rate | 8.71% |
Cash Needed | $ 195,000 | Cash on Cash | 11.04% |
Monthly | Annual | ||
Income | $ 11,417 | $ 137,000 | |
Mortgage | 6.75% | $ 3,648 | $ 43,780 |
Tax | $ 1,025 | $ 12,300 | |
Repairs | $ 228 | $ 2,740 | |
Insurance | $ 283 | $ 3,400 | |
Mgmt | $ 1,713 | $ 20,550 | |
Utilities | $ 900 | $ 10,800 | |
Landscape | $ 150 | $ 1,800 | |
Supplies | $ 75 | $ 900 | |
Cleaning | $ 1,200 | $ 14,400 | |
Misc Fees | $ 400 | $ 4,795 | |
NOI | $ 5,443 | $ 65,315 | |
Cashflow | $ 1,795 | $ 21,535 |
6 Houston Units | ~$84K/Door | $505K
Asset Quality: B | Medical Center South | Three Duplex Buildings Built 1950
At $505,000, you’re buying six units for roughly $84,000 per door across three refurbished duplex buildings on one 12,000 SF lot. 4 of 6 units are occupied with leases averaging $800 per door, putting current-rent potential around $4,800/month once all six units are occupied. You get existing income without taking on a major rehab. The property sits in Houston’s Medical Center South area, with Texas Medical Center continuing to expand Houston’s employment pipeline.
4716 Carmen St Houston TX 77033
Sale Price | $ 500,000 | Cap Rate | 6.85% |
Cash Needed | $ 130,000 | Cash on Cash | 3.88% |
Monthly | Annual | ||
Income | $ 4,800 | $ 57,600 | |
Mortgage | 6.75% | $ 2,432 | $ 29,187 |
Tax | $ 833 | $ 10,000 | |
Insurance | $ 271 | $ 3,250 | |
Vacancy | $ 240 | $ 2,880 | |
Maintenance | $ 192 | $ 29,700 | |
Utilities | $ - | $ - | |
Management | $ 336 | $ 4,032 | |
Lawn Care | $75.00 | $ 900 | |
HOA | 0 | $ - | |
NOI | $ 2,853 | $ 34,234 | |
Cashflow | $ 421 | $ 5,047 |
Turnkey 2022 Rental | $2,835/Month | $289K »unicorn»
Asset Quality: A | Rosharon | 2022 Construction
This is the type of rental you can buy and forget: $289,000 purchase price, $2,835/month in net rental income, a tenant in place through July 5, 2027, and two years of free property management included. The surrounding neighborhood has an established history of leases and rental comps. 2022 construction gives you a much newer asset than most rentals at this price point. It’s a simple long-term hold with income already established and very little operational lift. Nearby Manvel continues to add commercial infrastructure, including the 400-acre Presidio mixed-use development with retail, medical, residential, and commercial components. This is a “BEECH” floor plan. Click the link below for the virtual tour.
10610 Cascade Creek Dr Rosharon TX 77583
Sale Price | $ 289,000 | Cap Rate | 7.21% |
Cash Needed | $ 72,250 | Cash on Cash | 5.47% |
Monthly | Annual | ||
Income | $ 2,835 | $ 34,020 | |
Mortgage | 5.75% | $ 1,406 | $ 16,870 |
Tax | $ 700 | $ 8,400 | |
Insurance | $ 167 | $ 2,000 | |
Maintenance | $ 135 | $ 1,620 | |
HOA | 98 | $ 1,176 | |
NOI | $ 1,735 | $ 20,824 | |
Cashflow | $ 329 | $ 3,954 |
Long-Term Tenant Through 2027 | $210K
Asset Quality: B+ | West Houston | Turnkey LTR Built 1979
Very low entry price below FMV and a tenant who has already been in the home for four years and is leased through July 31, 2027 at $1,850/month. The tenant handles utilities and lawn care, while the home already has a 2023 roof, approximately five-year-old AC, paid-off solar panels, and a whole-home backup battery. This is less about forcing appreciation and more about buying inexpensive Houston real estate with a proven tenant and major capital items already addressed. Houston Methodist West is in the middle of a $247 million expansion scheduled for completion in 2027, adding another long-term healthcare demand driver to West Houston.
16906 Judyleigh Dr Houston TX 77084
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