Agent profile image in chat bubble
Agent profile image in chat header

Harrison Lilly

| Harrison Lilly Realty Dallas | Harrison Lilly Realty | PLACE

Agent profile image in message

4448 Chaha Rd , Garland, TX 75043
$3,600,000
Est. Payment: $18,534.36/mo
37 Bed
37 Bath
1 Sqft
Status: active | Days on site: 13
Get Pre-Qualified
VCR-C15903466 - VCR-C159091383,VCR-C159052275
By proceeding and clicking the sign up button, you consent to receive calls and texts (SMS/MMS) including marketing and promotional communications, from Harrison Lilly, its affiliates, and agents or vendors acting on their behalf. These communications may be delivered using an automatic telephone dialing system or by using an artificial or prerecorded voice. Message and data rates may apply. To opt out of text messages, reply STOP. Your consent is not required as a condition of any purchase. By continuing, you also agree to our Terms of Use and Privacy Policy.

House Description

Rare investment opportunity to acquire a 22-unit portfolio in a lakefront community on Lake Ray Hubbard, offering substantial ownership within the HOA. The portfolio consists of 15 two-bedroom units and 7 one-bedroom units, with 20 units currently leased on 12-month terms, one unit leased month-to-month, and just one vacancy. Current monthly rental income totals approximately $30,170.75, providing strong in-place cash flow with additional upside through filling the vacant unit and future rent increases across several leases. The portfolio has also benefited from significant recent capital improvements. Most water heaters are approximately 1–2 years old, 7 units have HVAC systems approximately 1–2 years old, and roughly 80% of the units have received waterproof flooring within the past two years. Many units also feature recently replaced refrigerators. The HOA permits short-term rentals, providing investors with additional flexibility and the potential to generate premium rental income through alternative leasing strategies. Community amenities include gated parking and waterfront access to Lake Ray Hubbard, while the location offers convenient highway access and close proximity to Rockwall Harbor, shopping, dining, and other major retail destinations. School choice is another notable benefit of the location, with access to several highly rated schools and educational programs. With strong existing occupancy, long term tenants, immediate cash flow, recent improvements, rental upside, and flexible leasing options, this portfolio presents a rare opportunity to acquire significant scale within a single lakefront community.

Highlights

Listed by Cooper Johnson , Woodall and Co. Realty, LLC , North Texas Real Estate Information Systems

Property Type

Multi-Family

Lot/Acreage
13.54

HOA Fee

6246 Monthly

Year Built

1981

County

Dallas

Neighborhood

Faulkner Point 2

School District

Garland ISD

Listing ID

21356792

Questions about this listing?

Contact Agent

Interior Features

Bedrooms and Bathrooms
  • Bedrooms:37
  • Bathrooms:37
  • Full Bathrooms:37
Appliances:Dishwasher, Disposal, Electric Cooktop, Gas Cooktop, Microwave, Refrigerator
Air Cond:Central Air
Fireplaces:
Floor:Vinyl
Other:
  • Additional:Built-in Features

Exterior Features

Lot:Lake Front
Garage Capacity:30
Roof:Shingle
Others:
  • Additional:Preowned
Parking Features:Additional Parking,Assigned
Principal Interest
$18,534
Taxes
$2,295
HOA
$6,246

Home Price

$3,600,000

Loan Details

30 yrs
6.674%

Down Payment

20%
$720,000
All calculations are estimates and provided by Blueroof360. Today’s Rates provided by Blueroof360. Information and interactive calculators are made available to you only as self-help tools for your independent use and are not intended to provide investment or tax advice. We cannot and do not guarantee their applicability or accuracy in regards to your individual circumstances. All examples are hypothetical and are for illustrative purposes. We encourage you to seek personalized advice from qualified professionals regarding all personal finance issues.
Monthly Price:
$18,534.36

Principal

Taxes

HOA

Principal Taxes HOA Total
Monthly $18,534.36 $2,295.00 $6,246.00 $27,075.36
Yearly $222,412.36 $27,540.00 $74,952.00 $324,904.36
Total $6,672,370.83 $826,200.00 $2,248,560.00 $9,747,130.83

Today's Rates

30 Year

6.67%

20 Year

6.37%

15 Year

5.93%

Never Miss a Property

Be the first to know when a property hits the market.

Current Listings

Last 30 Days
N/A
Aug 2026

Average Price

All Price Ranges
N/A
Aug 2026

Average Days on Market

All Price Ranges
N/A
Aug 2026
Market insight data is pulled from the same city as the listing being viewed (Garland, TX).

The schools listed are within a 2-mile radius of the property; however, attendance is not guaranteed. Please contact the local school district to confirm zoning and enrollment options.

Information provided by North Texas Real Estate Information Systems Multiple Listing Service, and is deemed reliable but not guaranteed accurate.

IDX service by Blueroof 360

Data last updated: 2026-08-24T19:21:47.893Z

© 2026 North Texas Real Estate Information Systems