Summary: A turnkey Denton STR with the furnishings, management, listing, reviews, future bookings, and Superhost status all transferring. A duplex near UNT, TWU, and UNT Discovery Park with two full three-bedroom units, plus a rare property inside the Loop in the Heights producing $3,900 per month.
Houston Heights Two-Unit Producing $3,900/mo $425K
Updated Two-Unit Property | Houston Heights Inside the Loop | Year Built 1965
$3,900 per month is already in place across a leased two-bedroom main house and one-bedroom guest house. Finding two rentable homes inside the Loop, in the Heights, at this price is extremely rare. Both units have private living spaces, kitchens, laundry, parking, and gated access, with no renovation required. Ideal for an investor who wants immediate income in a location where the dirt is hard to replace, and an exceedingly rare established rent relative to price ratio.
2804 Arlington St Houston TX 77008
Sale Price | $ 425,000 | Cap Rate | 6.61% |
Cash Needed | $ 110,500 | Cash on Cash | 2.97% |
Monthly | Annual | ||
Income | $ 3,900 | $ 46,800 | |
Mortgage | 6.75% | $ 2,067 | $ 24,809 |
Tax | $ 708 | $ 8,500 | |
Insurance | $ 269 | $ 3,230 | |
Vacancy | $ 117 | $ 1,404 | |
Repairs | $ 117 | $ 1,404 | |
Utilities | $ - | $ - | |
Management | $ 273 | $ 3,276 | |
Lawn Care | 75 | $ 900 | |
HOA | 0 | $ - | |
NOI | $ 2,341 | $ 28,086 | |
Cashflow | $ 273 | $ 3,277 |
Denton Duplex With $3,300/mo Market Rent $375K
Brick Duplex | Established North Denton Neighborhood | Year Built 1997
$3,200 to $3,300 per month is supported by lease comps across two separate three-bedroom, two-bath units. One side is already leased, while the vacant side gives the next owner immediate lease-up upside or a rare house-hack setup in a major univeristy town within the DFW metroplex. Each unit has its own garage, fenced backyard, and access to UNT, TWU, and UNT Discovery Park. Perfect first duplex or house hack.
424 Casie Ct Denton TX 76207
Sale Price | $ 375,000 | Cap Rate | 6.19% |
Cash Needed | $ 97,500 | Cash on Cash | 1.35% |
Monthly | Annual | ||
Income | $ 3,300 | $ 39,600 | |
Mortgage | 6.75% | $ 1,824 | $ 21,890 |
Tax | $ 625 | $ 7,500 | |
Insurance | $ 238 | $ 2,850 | |
Vacancy | $ 99 | $ 1,188 | |
Repairs | $ 99 | $ 1,188 | |
Utilities | $ - | $ - | |
Management | $ 231 | $ 2,772 | |
Lawn Care | 75 | $ 900 | |
HOA | 0 | $ - | |
NOI | $ 1,934 | $ 23,202 | |
Cashflow | $ 109 | $ 1,312 |
Denton Furnished STR With $8,289 in Bookings $325K
Fully Renovated and Furnished | Near University of North Texas | Year Built 1976
$8,288.61 in future bookings will transfer with the sale, with a $244.60 YTD ADR and 65% occupancy already established. The seller will remain as cohost, preserving Superhost status and avoiding the normal fall-off in bookings after closing. All furnishings convey, and the renovated four-bedroom layout gives groups more space than a typical Denton STR. Ideal for an investor who wants STR income without starting from zero and without taking on the typical permitting lag time.
1620 White Oak Ct Denton TX 76209
Sale Price | $ 325,000 | Cap Rate | 7.63% |
Cash Needed | $ 88,000 | Cash on Cash | 6.62% |
Monthly | Annual | ||
Income | $ 4,836 | $ 58,031 | |
Mortgage | 6.75% | $ 1,581 | $ 18,971 |
Tax | $ 542 | $ 6,500 | |
Repairs | $ 145 | $ 1,741 | |
Insurance | $ 206 | $ 2,470 | |
Mgmt | $ 484 | $ 5,803 | |
Utilities | $ 400 | $ 4,800 | |
Landscape | $ 50 | $ 600 | |
Supplies | $ 100 | $ 1,200 | |
Cleaning | $ 650 | $ 7,800 | |
HOT Fee | $ 193 | $ 2,321 | |
NOI | $ 2,066 | $ 24,796 | |
Cashflow | $ 485 | $ 5,825 |
Considering an offer? Let’s talk next steps.
[email protected]
512-270-3257