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.
Multi-familyProperty Type
1981Year Built
13.54 acresLot Size
$3,600,000Price/Sq.Ft.
$6,246/moHOA Dues
30 spacesParking
Listed by Cooper Johnson• Woodall and Co. Realty, LLC
South Garland, located between Interstate 635 and Lake Ray Hubbard, is a residential and commercial Garland neighborhood with mid-century ranch streetscapes and big-sky parkland. The neighborhood’s character concentrates around the Broadway Blvd and Centerville Rd corridor, where taquerias, panaderías, barbershops, and independent auto shops set a busy, everyday rhythm. Brick one-stories and tidy duplex pockets mix with apartment communities near major arterials. Duck Creek Greenbelt threads through the area with trail segments and shaded creek crossings. Downtown Garland’s cultural pull sits nearby, anchored by the Granville Arts Center and Plaza Theatre. Shopping and dining cluster at Firewheel Town Center, balancing errands with patios and storefront strolls.
Provided by Walk Score and Local Logic
Property details
Interior
Exterior
Finance
Interior features
Built-in features
Two levels
Bedrooms
37 bedrooms
Bathrooms
37 full bathrooms
Kitchen
Dishwasher
Disposal
Electric cooktop
Gas cooktop
Microwave
Refrigerator
Flooring
Vinyl flooring
Heating & cooling
Central air conditioning
Electric heating
Exterior features
Lake front waterfront
On-site pool
Home design
Multi-family residential income property
Five buildings
Two-story units
Entry level: Not specified
Parking
Assigned parking
Additional parking for approximately 30 vehicles
Security
Association provides security
Construction
Shingle roof
Slab foundation
Built in 1981
Construction materials: see remarks
Utilities
City water
City sewer
Not in a municipal utility district
HOA & community
Mandatory association with monthly fee
Association fee includes front yard maintenance, insurance, grounds and structure maintenance, management fees, pest control, security, sewer and water
HOA management: Breanne Baldermann, CEO Lavalle & Co
Financial info
Cap rate approximately 6.39%
Gross annual income about $384,000
Gross annual expenses about $138,959.68
Net operating income about $230,040
Operating expenses include insurance, maintenance (grounds and structure), manager, parking, pest control, pool/spa, professional management, trash, and water/sewer