$3,050,000

Estimated payment $23,418/month

Total Views 1,526
2 Beds
2 Baths
842 Sq Ft
$3,622 Price per Sq Ft

Highlights

  • 13.55 Acre Lot
  • 1-Story Property
  • Central Heating and Cooling System

About This Home

Great opportunity to own an amazing group of condos on the banks of Lake Ray Hubbard. Great location near major highways I30 and 190 for easy access to anywhere in the metroplex, plus easy bus line access make these easy to lease. Being adjacent to Bass Pro Shops and just across from the emerging entertainment destination site of the Bayside Resort make these great Airbnb's as well, just remind your guests to bring their swim suits to enjoy the TWO swimming pools and their fishing poles and Kayaks to enjoy using right off the banks of the complex in beautiful Lake Ray Hubbard! Every unit has a private patio or balcony with most offering fantastic lake views!! Short term rentals are allowed by the HOA. Well managed HOA and high occupancy rates make this an appealing opportunity that you should not miss. Onsite property manager is willing to stay at a very reasonable rate making this a very low effort investment. True cap rate of around 6% inclusive of all expenses including management. Recent quick CMA shows that the price for purchasing these separately is around 500K more than these are listed for as a package, allowing you to create almost half a million of instant equity! Owner may be willing to finance with a 25% down payment at 6.5% interest. No showings until substantial agreement on price and terms. Tenants pay electric. All other utilities and exterior maintenance are covered by the HOA dues. All units have a fireplace and full size washer dryer connections as well as additional outdoor storage. Several units are currently leased at below market rates giving a nice upside opportunity for new owners. Owner is a licensed TX real estate broker. Text for fastest response. See transaction desk for more details. 15 units are two bedrooms and 7 are one bedrooms. This package is for 22 units within a 252 unit complex. Each of the 22 units have a unique parcel ID number.

Listing Agent

Robin Tomberlin-Johnson

Row Real Estate LLC License #0623861 Listed on: 06/30/2025

Row Real Estate LLC

Property Details

Home Type

  • Multi-Family

Est. Annual Taxes

  • $3,925

Year Built

  • Built in 1981

HOA Fees

  • $6,246 Monthly HOA Fees

Parking

  • Additional Parking

Home Design

  • Brick Exterior Construction
  • Slab Foundation
  • Asphalt Roof

Kitchen

  • Dishwasher
  • Disposal

Bedrooms and Bathrooms

  • 2 Bedrooms
  • 2 Full Bathrooms

Schools

  • Choice Of Elementary School
  • Choice Of High School

Additional Features

  • 1-Story Property
  • 13.55 Acre Lot
  • Central Heating and Cooling System

Listing and Financial Details

  • Tax Lot 1
  • Assessor Parcel Number 26178560000017300

Community Details

Overview

  • Association fees include all facilities, management, insurance, ground maintenance, maintenance structure, pest control, sewer, trash, water
  • 6 Buildings
  • 22 Units
  • 842 Sq Ft Building
  • Bott Group Association
  • Faulkner Point 01 Faulkner Point Subdivision

Building Details

  • Gross Income $372,180
  • Net Operating Income $189,410

Property Details

Home Type

Multi-Family

Est. Annual Taxes

$3,925

Year Built

Built in 1981

Lot Details

0

HOA Fees

$6,246 per month

Listing Details

  • OWNERNAME: ask
  • Property Type: Residential Income
  • Unit Levels: One
  • Year Built Details: Preowned
  • CapRate: 6.21
  • Co List Office Mls Id: ROW01
  • Special Features: VirtualTour
  • Property Sub Type: MultiFamily
  • Year Built: 1981

Interior Features

  • Interior Amenities: Decorative/Designer Lighting Fixtures
  • Flooring: Combination
  • Appliances: Dishwasher, Disposal

Beds/Baths

  • Full Bathrooms: 2
  • Total Bedrooms: 2

Exterior Features

  • Foundation: Slab
  • Roof: Asphalt
  • Construction Materials: Brick
  • Pool Features: Pool

Garage/Parking

  • Cooling System: Central Air
  • Parking Features: Additional Parking

Utilities

  • Sewer: Public Sewer
  • Heating: Central
  • Utilities: Sewer Available
  • Heating Yn: Yes

Condo/Co-op/Association

  • HOA Fee Includes: All Facilities, Association Management, Insurance, Maintenance Grounds, Maintenance Structure, Pest Control, Sewer, Trash, Water
  • Association Fee: 6246.0
  • Association Fee Frequency: Monthly
  • Association Name: bott group

Schools

  • Elementary School: Choice Of School
  • High School: Choice Of School
  • Junior High Dist: Garland ISD

Lot Info

  • Lot Size Units: Acres
  • Lot Size Area: 13.545
  • Parcel Number: 26178560000017300
  • Lot Size Acres: 13.545
  • Lot Size Sq Ft: 590020.2

Building Info

  • Year Built: 1981
  • Units Total: 22

Tax Info

  • Tax Lot: 1
  • Tax Annual Amount: 3925.0

Multi Family

  • Annual Gross Income: 372180.0
  • Property Net Operating Income: 189410.0

MLS Schools

  • MiddleOrJuniorSchool: Choice Of School

Map

Range of Values:

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
2024 $3,216 $172,610 $22,890 $149,720
2023 $2,697 $117,880 $18,310 $99,570
2022 $2,910 $117,880 $0 $0
2021 $2,735 $104,000 $18,310 $85,690
2020 $2,772 $105,250 $0 $0
2019 $2,316 $82,110 $18,310 $63,800
2018 $1,758 $62,310 $6,870 $55,440
2017 $1,543 $54,730 $6,870 $47,860
2016 $1,424 $50,520 $6,870 $43,650
2015 $993 $39,570 $6,870 $32,700
2014 $993 $37,890 $6,870 $31,020
Source: Public Records

Property History

Date Event Price Change Sq Ft Price
06/30/2025 06/30/25 For Sale $3,050,000 -- $3,622 / Sq Ft
Source: North Texas Real Estate Information Systems (NTREIS)

Purchase History

Date Type Sale Price Title Company
Warranty Deed -- None Available
Warranty Deed -- None Available
Warranty Deed -- None Available
Warranty Deed -- None Available
Special Warranty Deed -- None Available
Source: Public Records

Source: North Texas Real Estate Information Systems (NTREIS)

MLS Number: 20985443

North Texas Real Estate Information Systems (NTREIS)

APN: 26178560000017300