Log In/Sign Up
Your email has been sent.
Tiny Home Community 20048 County Road 4118 Rd 12 Unit Apartment Building $1,750,000 ($145,833/Unit) 5.24% 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 | $1,750,000 | Apartment Style | Garden |
| Price Per Unit | $145,833 | Building Class | B |
| Sale Type | Investment | Lot Size | 1.70 AC |
| Cap Rate | 5.24% | Building Size | 6,480 SF |
| No. Units | 12 | Average Occupancy | 100% |
| Property Type | Multifamily | No. Stories | 1 |
| Property Subtype | Apartment | Year Built | 2025 |
| Price | $1,750,000 |
| Price Per Unit | $145,833 |
| Sale Type | Investment |
| Cap Rate | 5.24% |
| 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.