MULTIFAMILYRADAR
22-Unit Multifamily in Garland, TX, photo 11 / 18
Stabilized
$3,600,000

22-Unit Multifamily in Garland, TX

TX · listed Aug 11, 2026 (78 days)

Price per unit compared
This property$164K
Within ~40 mi (121)$133K
Texas median (1,029)$100K
$/unit
$163,636
▲ 64% vs TX · 79th pct
Cap rate
—
 
NOI
$230K
$10,456/unit/yr
Units
22
5 bldg · 1981

Financials

Asking price
$3,600,000
Price per unit
$163,636
Price per sq ft
$3,600,000
Gross rent / year
$384,000
Net operating income
$230,040
NOI per unit
$10,456
Cap rate
Not stated
Gross yield
10.7%gross rent ÷ price
Occupancy
Not stated

As stated by the seller. Verify during due diligence.

Building

Units
22
Unit mix
15 two-bedroom units and 7 one-bedroom units
Buildings
5
Year built
1981
Building size
1 sq ft
Avg unit size
0 sq ft
Lot size
Not stated
Condition
Stabilized

Deal terms

Owner financing
Not stated

Listing

Listed
Aug 11, 2026
Days on market
78 days
On MultifamilyRadar
Oct 28, 2026
Last price change
Not stated
Location
Approximate (~0.5 mi)
Listing #
1534

About this property

Rare investment opportunity to acquire a 22-unit portfolio in a lakefront community on Lake Ray Hubbard, offering substantial ownership within the HOA. The portfolio consists of 15 two-bedroom units and 7 one-bedroom units, with 20 units currently leased on 12-month terms, one unit leased month-to-month, and just one vacancy. Current monthly rental income totals approximately $30,170.75, providing strong in-place cash flow with additional upside through filling the vacant unit and future rent increases across several leases. The portfolio has also benefited from significant recent capital improvements. Most water heaters are approximately 1–2 years old, 7 units have HVAC systems approximately 1–2 years old, and roughly 80% of the units have received waterproof flooring within the past two years. Many units also feature recently replaced refrigerators. The HOA permits short-term rentals, providing investors with additional flexibility and the potential to generate premium rental income through alternative leasing strategies. Community amenities include gated parking and waterfront access to Lake Ray Hubbard, while the location offers convenient highway access and close proximity to Rockwall Harbor, shopping, dining, and other major retail destinations. School choice is another notable benefit of the location, with access to several highly rated schools and educational programs. With strong existing occupancy, long term tenants, immediate cash flow, recent improvements, rental upside, and flexible leasing options, this portfolio presents a rare opportunity to acquire significant scale within a single lakefront community.

Location

Approximate area. The exact address is shared on request.

Similar buildings nearby

PropertyPrice$/unitCap
18-Unit Multifamily in Garland, TXGarland, TX
New
$6.6M$367K—
18-Unit Multifamily in Garland, TXGarland, TX$1.5M$83K7.6%
22-Unit Multifamily in Wylie, TXWylie, TX
NewNew construction
$4.9M$223K—
22-Unit Multifamily in Wylie, TXWylie, TX
Owner financingNew construction
$4.9M$223K—
22-Unit Multifamily in Dallas, TXDallas, TX
Owner financingHigh yield
$1.85M$84K17.2%gy
8-Unit Multifamily in Garland, TXGarland, TX
Value-add
$855K$107K—