Share This Listing

Message

945 characters remaining

Hmm, there seems to have been an error sending your message. Please try again.

Your email has been sent.

Still interested?

Contact the broker for more information about this property

Homes at Rocky Top 7311 FM 1886 12 Unit Apartment Building $3,250,000 ($270,833/Unit) 6.98% Cap Rate Azle, TX 76020

Save this listing!

Favorite this listing to get notified of price updates, new media and more

Investment Highlights

  • 100% Occupied
  • Immediate cash flow
  • 12 single family homes - 3BR/2BA - Full kitchens, laundry, some with lofts

Executive Summary

Rocky Top presents an exceptional multi-family investment opportunity in Azle, Texas. This 10-acre residential community combines the appeal of rustic, cabin-inspired architecture with contemporary amenities, delivering a ready-to-operate, income-generating asset. The property boasts full occupancy with established, long-term residents committed to lease agreements of one year or more, ensuring consistent cash flow and financial stability for investors. The community consists of 12 thoughtfully designed homes that include both single-level and loft-style units, offering residents generous living spaces that balance countryside character with modern comforts. Two additional cleared parcels provide strategic expansion possibilities, positioning this investment for enhanced returns through future growth.
» Immediate Cash Flow – Fully leased with long-term tenants, providing stable rental income from day one
» Expansion Potential – Two cleared sites for future residential or amenity development
» Desirable Location – Azle offers small-town charm with easy access to major urban centers
» Strong Tenant Demand – The property appeals to tenants seeking modern homes in a
peaceful community
» Community-Oriented Design – Thoughtful layout fosters tenant satisfaction and retention
» One-Story Units: 1,270 sq. ft., 3 bed/2 bath, fully-equipped kitchen, laundry, dining
» Loft Units: 1,670 sq. ft., 3 bed/2 bath, two-level living, premium features
» Construction: High-quality materials for durability and reduced maintenance costs

Data Room Click Here to Access

Financial Summary (Actual - 2025) Click Here to Access

Annual Annual Per SF
Gross Rental Income $99,999 $9.99
Other Income - -
Vacancy Loss - -
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 -
Annual Per SF -
Vacancy Loss
Annual -
Annual Per SF -
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 $3,250,000
Price Per Unit $270,833
Sale Type Investment
Cap Rate 6.98%
Gross Rent Multiplier 10.31
No. Units 12
Property Type Multifamily
Property Subtype Apartment
Apartment Style Single-Family Home
Building Class C
Lot Size 10.04 AC
Building Size 18,200 SF
Average Occupancy 100%
No. Stories 1
Year Built 2022
Zoning none - Outside Azle Zoning

Amenities

Unit Amenities

  • Air Conditioning
  • Dishwasher
  • Washer/Dryer Hookup
  • Ceiling Fans
  • Kitchen
  • Refrigerator
  • Satellite TV
  • Oven
  • Stainless Steel Appliances
  • Range
  • Tub/Shower
  • Views
  • Walk-In Closets
  • Yard
  • Dining Room
  • Porch
  • Window Coverings

Site Amenities

  • Trash Pickup - Curbside
  • Maintenance on site
  • Private Bathroom

Unit Mix Information

Description No. Units Avg. Rent/Mo SF
3+2 12 $2,150 1,400 - 1,500
  • Listing ID: 39340862

  • Date on Market: 2/5/2026

  • Last Updated:

  • Address: 7311 FM 1886, Azle, TX 76020

Link copied
Your LoopNet account has been created!

Please Share Your Feedback

We welcome any feedback on how we can improve LoopNet to better serve your needs.
X
{{ getErrorText(feedbackForm.starRating, "rating") }}
255 character limit ({{ remainingChars() }} charactercharacters remainingover)
{{ getErrorText(feedbackForm.msg, "rating") }}
{{ getErrorText(feedbackForm.fname, "first name") }}
{{ getErrorText(feedbackForm.lname, "last name") }}
{{ getErrorText(feedbackForm.phone, "phone number") }}
{{ getErrorText(feedbackForm.phonex, "phone extension") }}
{{ getErrorText(feedbackForm.email, "email address") }}