Share This Listing

Message

935 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

Investment Highlights

  • I-20 Frontage
  • Turn Key

Executive Summary

Front Porch RV Park offers an exciting opportunity to own a thriving property with room to grow, perfectly positioned along the highly traveled I-20 corridor in Merkel, Texas. Spanning nearly 12 acres, this inviting destination features 40+ established RV sites with ample space to expand and add even more income-producing spots. The property is thoughtfully equipped with a 960 sq ft office space for operations, a spacious three-sided metal structure ideal for gatherings and events, and a refreshing pool with a large concrete patio that creates a welcoming atmosphere for guests to relax and connect. Additional improvements include a 500 sq ft shop for storage or maintenance, a substantial 2,312 sq ft building formerly operated as a restaurant offering excellent potential for a café, store, or entertainment venue, and a comfortable 1,024 sq ft home on site. With excellent visibility, versatile improvements, and significant expansion potential, Front Porch RV Park blends charm, functionality, and opportunity into one dynamic investment.

Financial Summary (Pro Forma - 2026)

Annual Annual Per SF
Gross Rental Income $342,000 $154.68
Other Income $15,000 $6.78
Vacancy Loss - -
Effective Gross Income $357,000 $161.47
Taxes $13,879 $6.28
Operating Expenses $180,000 $81.41
Total Expenses $193,879 $87.69
Net Operating Income $163,121 $73.78

Financial Summary (Pro Forma - 2026)

Gross Rental Income
Annual $342,000
Annual Per SF $154.68
Other Income
Annual $15,000
Annual Per SF $6.78
Vacancy Loss
Annual -
Annual Per SF -
Effective Gross Income
Annual $357,000
Annual Per SF $161.47
Taxes
Annual $13,879
Annual Per SF $6.28
Operating Expenses
Annual $180,000
Annual Per SF $81.41
Total Expenses
Annual $193,879
Annual Per SF $87.69
Net Operating Income
Annual $163,121
Annual Per SF $73.78

Property Facts

Price $1,990,000
Price Per Unit $49,750
Sale Type Investment
Cap Rate 8.14%
Sale Condition Business Value Included
No. Units 40
Property Type Multifamily
Property Subtype Manufactured Housing/Mobile Home
Apartment Style Garden
Building Class B
Lot Size 11.40 AC
Building Size 2,211 SF
Average Occupancy 98%
No. Stories 1
Year Built/Renovated 1980/2010
Parking Ratio 3.17/1,000 SF
Zoning Multi-Family - Mobile home with land (A1)

Amenities

Site Amenities

  • Fenced Lot
  • Pool
  • Gameroom

Unit Mix Information

Description No. Units Avg. Rent/Mo SF
1+1 37 - -

Property Taxes

Property Taxes

Parcel Number
50514
Land Assessment
$41,878 (2025)
Improvements Assessment
$468,354 (2025)
Total Assessment
$510,232 (2025)
Annual Taxes
$13,879 ($6.28/SF)
Tax Year
2026
  • Listing ID: 39818162

  • Date on Market: 3/18/2026

  • Last Updated:

  • Address: 9538 I-20 Frontage Rd, Merkel, TX 79536

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") }}