Log In/Sign Up
Your email has been sent.
Duvall Place Add Rev 3841 Ledgestone Ln 5 Unit Apartment Building $675,000 ($135,000/Unit) 7.36% Cap Rate Midlothian, TX 76065
Investment Highlights
- PRIME MIDLOTHIAN, TEXAS LOCATION
- 5-UNIT MULTI FAMILY OPPORTUNITY
- STRONG RENTAL HISTORY
Executive Summary
ATTENTION INVESTORS!!! OWNER FINANCING AVAILABLE!!! Looking to add to your portfolio? I've got an incredible opportunity for you. This well-maintained 5-plex offers a total of 3,842 sq. ft., built in 2007, and sits on 1.4 acres in a peaceful, highly desirable location. With four fantastic tenants already in place, this is a true turnkey opportunity. Each unit is slightly different in layout and design, with walls and ceilings constructed of Structural Insulated Panels (SIPs) — providing superior energy efficiency to save on electric bills and excellent sound resistance for quiet, comfortable living. The property features ample parking, a shed, and a 24x48 shop. The majority of the shop has recently been converted to a 5th unit featuring 1 bedroom 1 bathroom kitchen and living room. Part of the shop is being used for an office with it's own separate entrance. Great for a business office There is 100 amp 220 Volt for electric. The 5th unit are not calculated into the rental income already being brought in, so this lease amount would be in ADDITION to the $70,200 per year that is already being brought in. The driveway owned by the neighbor and there is an easement With its prime Midlothian location, peaceful surroundings, and STRONG rental history, this is the investment you’ve been waiting for!
Financial Summary (Actual - 2025) |
Annual | Annual Per SF |
|---|---|---|
| Gross Rental Income |
$70,200
|
$18.27
|
| Other Income |
-
|
-
|
| Vacancy Loss |
-
|
-
|
| Effective Gross Income |
$70,200
|
$18.27
|
| Taxes |
-
|
-
|
| Operating Expenses |
-
|
-
|
| Total Expenses |
$21,355
|
$5.56
|
| Net Operating Income |
$48,845
|
$12.71
|
Financial Summary (Actual - 2025)
| Gross Rental Income | |
|---|---|
| Annual | $70,200 |
| Annual Per SF | $18.27 |
| Other Income | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Vacancy Loss | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Effective Gross Income | |
|---|---|
| Annual | $70,200 |
| Annual Per SF | $18.27 |
| Taxes | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Operating Expenses | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Total Expenses | |
|---|---|
| Annual | $21,355 |
| Annual Per SF | $5.56 |
| Net Operating Income | |
|---|---|
| Annual | $48,845 |
| Annual Per SF | $12.71 |
Property Facts
| Price | $675,000 | Property Subtype | Apartment |
| Price Per Unit | $135,000 | Building Class | C |
| Sale Type | Investment | Lot Size | 1.41 AC |
| Cap Rate | 7.36% | Building Size | 3,842 SF |
| Sale Condition | Business Value Included | No. Stories | 1 |
| No. Units | 5 | Year Built | 2007 |
| Property Type | Multifamily | Parking Ratio | 1.3/1,000 SF |
| Price | $675,000 |
| Price Per Unit | $135,000 |
| Sale Type | Investment |
| Cap Rate | 7.36% |
| Sale Condition | Business Value Included |
| No. Units | 5 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Building Class | C |
| Lot Size | 1.41 AC |
| Building Size | 3,842 SF |
| No. Stories | 1 |
| Year Built | 2007 |
| Parking Ratio | 1.3/1,000 SF |
Not walkable
10/100
Exceptionally drivable
90/100
Somewhat bikeable
20/100
Property Taxes
| Parcel Number | 202093 | Improvements Assessment | $581,342 |
| Land Assessment | $170,000 | Total Assessment | $751,342 |
Property Taxes
Parcel Number
202093
Land Assessment
$170,000
Improvements Assessment
$581,342
Total Assessment
$751,342
1 of 13
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
Contact the Sale Advisor
Duvall Place Add Rev | 3841 Ledgestone Ln