1 / 1822-Unit Multifamily in Garland, TX
TX · listed Aug 11, 2026 (78 days)
- $/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
| Property | Price | $/unit$/unit vs median | Cap |
|---|---|---|---|
Garland, TXNew | $6.6M | $367K$367K | — |
Garland, TX | $1.5M | $83K$83K | 7.6% |
Wylie, TXNewNew construction | $4.9M | $223K$223K | — |
Wylie, TXOwner financingNew construction | $4.9M | $223K$223K | — |
Dallas, TXOwner financingHigh yield | $1.85M | $84K$84K | 17.2%gy |
Garland, TXValue-add | $855K | $107K$107K | — |





