$1,200,000
$200K PRICE DROP

135 Private Road 4866 Boyd, TX 76023

Estimated payment $7,680/month

Total Views 2,549
-- Bed
-- Bath
6,876 Sq Ft
$175 Price per Sq Ft

Highlights

  • 2.85 Acre Lot
  • Central Heating and Cooling System
  • Concrete Flooring
  • 1-Story Property

About This Home

Turnkey RV Park with Strong Occupancy and Value-Add Potential!
100% Bonus Depreciation Opportunity – Acquire now to take advantage of immediate write-offs under current tax law, significantly enhancing first-year returns.

Incredible opportunity to own a well-maintained, gated RV park in a prime location, less than 6 years old. This property features 24 concrete, covered RV sites within the secure gated area—100% occupied with long-term tenants and consistent cash flow.

In addition to the RV sites, the property includes a leased commercial building and three 1,000 sq. ft. storage buildings (two occupied, one vacant), offering multiple streams of income. There are also three extra RV sites tucked away behind the storage units, providing a quiet, private setting—two of these are currently vacant, allowing for immediate upside.

The park operates on its own water treatment and septic system, keeping expenses low. Clean, quiet, and tenant-friendly, this property attracts great renters and offers a safe, welcoming community atmosphere.

With multiple ways to increase revenue and improve ROI, this is a turnkey investment with tons of upside. Whether you're looking for stable cash flow or growth potential, this park checks all the boxes!

Listing Agent

Sherry Patterson

Aspire Investments LLC Brokerage Phone: 817-666-3336 License #0663367 Listed on: 09/12/2025

Property Details

Home Type

  • Multi-Family

Est. Annual Taxes

  • $16,934

Year Built

  • Built in 2019

Parking

  • Assigned Parking

Home Design

  • Slab Foundation
  • Metal Roof
  • Metal Siding

Interior Spaces

  • 1-Story Property
  • Concrete Flooring

Schools

  • Boyd Elementary And Middle School
  • Boyd High School

Additional Features

  • 2.85 Acre Lot
  • Central Heating and Cooling System

Listing and Financial Details

  • Tax Lot 1
  • Assessor Parcel Number 758870

Community Details

Overview

  • 31 Units
  • 6,876 Sq Ft Building
  • Estes 2 Subdivision

Amenities

  • Community Mailbox

Building Details

  • Gross Income $165,000
  • Net Operating Income $116,076

Property Details

Home Type

Multi-Family

Est. Annual Taxes

$16,934

Year Built

Built in 2019

Lot Details

0

Listing Details

  • OWNERNAME: of record
  • Property Type: Residential Income
  • Unit Levels: One
  • Year Built Details: Preowned
  • Attribution Contact: 817-666-3336
  • CapRate: 9.67
  • Co List Office Mls Id: FRMH00FW
  • HumanModifiedYN: Yes
  • UniversalParcelId: urn:reso:upi:2.0:US:48497:758870
  • Special Features: VirtualTour
  • Property Sub Type: MultiFamily
  • Year Built: 2019

Interior Features

  • Interior Amenities: Other
  • Flooring: Concrete

Exterior Features

  • Foundation: Slab
  • Community Features: Community Mailbox
  • Roof: Metal
  • Construction Materials: Metal Siding
  • Pool Features: None
  • Waterfront: No
  • RoadSurfaceType: Gravel

Garage/Parking

  • Cooling System: Central Air
  • Parking Features: Assigned

Utilities

  • Sewer: Septic Tank
  • Heating: Central
  • Utilities: Septic Available, Water Available
  • Heating Yn: Yes

Schools

  • Elementary School: Boyd
  • High School: Boyd
  • Junior High Dist: Boyd ISD

Lot Info

  • Lot Features: Acreage
  • Lot Size Units: Acres
  • Lot Size Area: 2.851
  • Parcel Number: 758870
  • Lot Size Acres: 2.851
  • Lot Size Sq Ft: 124189.56

Building Info

  • Year Built: 2019
  • Units Total: 31

Multi Family

  • Insurance Expense: 1.0
  • Annual Gross Income: 165000.0
  • Property Net Operating Income: 116076.0

Tax Info

  • Tax Lot: 1
  • Tax Annual Amount: 16934.0

MLS Schools

  • MiddleOrJuniorSchool: Boyd

Map

Range of Values:

--
Value Increase
--
Percent Increase
--
Adjusted for Inflation
Collateral Analytics

Collateral Analytics Collateral Analytics AVMs (Automated Valuation Model) employ a number of statistical approaches combined with neighborhood-specific comparable selection guarantees the most up-to-date and precise valuations.

Not Available

Collateral Analytics does not have data for the current month. Please view the chart for historical values.

ICE

ICE Mortgage Technology ICE Mortgage Technology’s AVM (Automated Valuation Model) is a state-of-the-art online residential property valuation tool that provides a quick and accurate estimate of the value of almost any home in the U.S.

Not Available

ICE Mortgage Technology does not have data for the current month. Please view the chart for historical values.

First American

First American First American Data & Analytics’ next-generation AVM combines unrivaled data assets with a blended ensemble of valuation models to produce highly accurate, reliable valuations you can trust.

Not Available

First American does not have data for the current month. Please view the chart for historical values.

Quantarium

Quantarium Quantarium’s valuation service, repeatedly proven the industry’s most accurate and comprehensive, is supercharged with a self-learning and auto-tuning AI engine that continually becomes smarter and more accurate as it processes daily inputs from the industry’s leading RE data lake.

Not Available

Quantarium does not have data for the current month. Please view the chart for historical values.

Average Value
Not Available
List Price
Sold Price
Create a Home Valuation Report for This Property
The Home Valuation Report is an in-depth analysis detailing your home's value as well as a comparison with similar homes in the area

Home Values in the Area

Source: Public Records

Average Home Value in this Area





Source: Public Records

Tax History

Year Tax Paid Tax Assessment Tax Assessment Total Assessment is a certain percentage of the fair market value that is determined by local assessors to be the total taxable value of land and additions on the property. Land Improvement
2025 $16,934 $1,235,834 $150,039 $1,085,795
2024 $16,934 $1,173,534 $104,004 $1,069,530
2023 $15,962 $1,173,534 $104,004 $1,069,530
2022 $17,718 $1,063,386 $104,004 $959,382
2021 $13,614 $810,167 $73,390 $736,777
2020 $7,481 $445,139 $73,390 $371,749
2019 $3,984 $209,400 $73,390 $136,010
2018 $161 $8,950 $8,950 $0
2017 $104 $6,240 $6,240 $0
2016 $87 $5,200 $5,200 $0
2015 -- $5,200 $5,200 $0
2014 -- $29,930 $29,930 $0
Source: Public Records

Property History

Date Event Price List to Sale Price per Sq Ft
09/12/2025 09/12/25 For Sale $1,400,000 -- $204 / Sq Ft
Source: North Texas Real Estate Information Systems (NTREIS)

Purchase History

Date Type Sale Price Title Company
Vendors Lien -- Chicago Title
Deed -- --
Source: Public Records

Mortgage History

Date Status Loan Amount Loan Type
Open $352,000 Future Advance Clause Open End Mortgage
Source: Public Records

Source: North Texas Real Estate Information Systems (NTREIS)

MLS Number: 21059233

North Texas Real Estate Information Systems (NTREIS)

APN: R0617000100