Log In/Sign Up
Your email has been sent.
Tiny Home Community 20048 County Road 4118 Rd 12 Unit Apartment Building $1,625,000 ($135,417/Unit) 5.64% Cap Rate Lindale, TX 75771
Investment Highlights
- All Metal Exteriors & Roofing
- Low maintenance, Long lifespan
Executive Summary
Introducing a boutique 12-unit Modern Loft Tiny Home Community designed for long-term durability, minimal maintenance, and consistent rental demand.Each home features 1 bedroom, 1 bath, 540 sq. ft., plus a private loft, providing tenants with efficient and stylish living spaces that feel larger than their footprint.
This property offers investors a rare opportunity to acquire a stabilized, high-yield multifamily asset with strong rent growth potential and minimal operational expenses.
Investment Highlights
Total Units: 12
Unit Mix: 1 Bedroom / 1 Bath / 540 Sq. Ft. + Loft
Construction: All-Metal Exteriors & Roofing – Low Maintenance, Long Lifespan
Current Market Rent: $995/month per unit
Occupancy: Stabilized / Strong Tenant Demand
Tenant-Paid Expenses: All Utilities
Owner-Paid Expenses: Lawncare
Tenant-Supplied Appliance: Refrigerator (reduces maintenance liability)
Pet Policy: Small Pets Allowed* $25 per month pet rent
Potential Gross Rent (at 100%): $11,940/month | $143,280 annually
This property offers investors a rare opportunity to acquire a stabilized, high-yield multifamily asset with strong rent growth potential and minimal operational expenses.
Investment Highlights
Total Units: 12
Unit Mix: 1 Bedroom / 1 Bath / 540 Sq. Ft. + Loft
Construction: All-Metal Exteriors & Roofing – Low Maintenance, Long Lifespan
Current Market Rent: $995/month per unit
Occupancy: Stabilized / Strong Tenant Demand
Tenant-Paid Expenses: All Utilities
Owner-Paid Expenses: Lawncare
Tenant-Supplied Appliance: Refrigerator (reduces maintenance liability)
Pet Policy: Small Pets Allowed* $25 per month pet rent
Potential Gross Rent (at 100%): $11,940/month | $143,280 annually
Financial Summary (Actual - 2025) Click Here to Access |
Annual | Annual Per SF |
|---|---|---|
| Gross Rental Income |
$99,999
|
$9.99
|
| Other Income |
$99,999
|
$9.99
|
| Vacancy Loss |
$99,999
|
$9.99
|
| Effective Gross Income |
$99,999
|
$9.99
|
| Taxes |
$99,999
|
$9.99
|
| Operating Expenses |
$99,999
|
$9.99
|
| Total Expenses |
$99,999
|
$9.99
|
| Net Operating Income |
$99,999
|
$9.99
|
Financial Summary (Actual - 2025) Click Here to Access
| Gross Rental Income | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Other Income | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Vacancy Loss | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Effective Gross Income | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Taxes | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Operating Expenses | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Total Expenses | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Net Operating Income | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
Property Facts
| Price | $1,625,000 | Apartment Style | Garden |
| Price Per Unit | $135,417 | Building Class | B |
| Sale Type | Investment | Lot Size | 1.70 AC |
| Cap Rate | 5.64% | Building Size | 6,480 SF |
| No. Units | 12 | Average Occupancy | 100% |
| Property Type | Multifamily | No. Stories | 1 |
| Property Subtype | Apartment | Year Built | 2025 |
| Price | $1,625,000 |
| Price Per Unit | $135,417 |
| Sale Type | Investment |
| Cap Rate | 5.64% |
| No. Units | 12 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Garden |
| Building Class | B |
| Lot Size | 1.70 AC |
| Building Size | 6,480 SF |
| Average Occupancy | 100% |
| No. Stories | 1 |
| Year Built | 2025 |
Amenities
Unit Amenities
- Air Conditioning
- Cable Ready
- Dishwasher
- Ceiling Fans
- Kitchen
- Sprinkler System
- Island Kitchen
- Vinyl Flooring
Site Amenities
- 24 Hour Access
- Controlled Access
- Tenant Controlled HVAC
- Trash Pickup - Curbside
- Walk-Up
Unit Mix Information
| Description | No. Units | Avg. Rent/Mo | SF |
|---|---|---|---|
| 1+1 | 12 | $995.00 | 540 |
1 1
1 of 45
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
Presented by
Tiny Home Community | 20048 County Road 4118 Rd
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.
Your message has been sent!
Activate your LoopNet account now to track properties, get real-time alerts, save time on future inquiries, and more.