505 Bub Hayner Road, Karnack, TX 75661 - Harrison County

Caddo Lakefront Apartments Complex, Private Boat Ramp, 4 RV sites and 2 HOMES!!

9 Unit Apartment Style Townhomes and a home, all Located on Caddo Lake! NO HOA!

2 homes, 4 RV pads and fishing pier and priavte boat ramp. Room to add more units. No restrictions and situated on 7.7 acres

UNIT 1 : 3-2 rented at $1250 renovated 2024

UNIT 2 : 3-2 rented at $895 renovated 2022

UNIT 3 : 1-1 rented at $650 (manager lives discounted rent)-wants to stay

UNIT 4 : 3-2 rented at $1050 renovated 2024

UNIT 5 : 2-1 rented at $895 renovated 2024

UNIT 6 : 2-2 rented at $950

UNIT 7 : 1-1 rented at $700 renovated 2024

UNIT 8 : 2-2 rented at $ 950 renovated 2024

UNIT 9 : 1-1 rented at $720 renovated 2024

HOUSE : 3-2 rented at $800 partly renovated 2024

4 RV sites, currently vacant. Proforma 400 per monthX 4= 1600 per month.

2 homes, 1500 per month and 1800 per month. One of homes went vacant on August 1st, so could be owner occupied and was recently remodeled.

TOTAL CURRENT ACTUAL MONTHLY GROSS $10,360

TOTAL YEARLY GROSS $ 125,000

Mowing : $3000

Trash : $2800

Insurance( currently none) anticipated 10K per annum

Proforma monthly- 13,760

Proforma annual- 165,120

Proforma NOI- 136,000

Perfect for owner operator or investors!

Newly Renovated and offering seller financing for qualified buyers!

Information enclosed deemed reliable but not guaranteed by listing broker. Buyer is responsible for his or her own due diligence. Listing broker cannot warrant the complete accuracy thereof subject to errors, omissions, change of price, rental or other conditions, prior sale, lease or financing, or withdrawal without notice. Turn Key property group and its affiliates do not assume any legal liability for the accuracy of the enclosed information regarding subject listing. DO NOT DISTURB, SHOWINGS by appointment only. This is a fully occupied property.

Copyright © 2025 North Texas Real Estate Information Systems, Inc. All rights reserved. All information provided by the listing agent/broker is deemed reliable but is not guaranteed and should be independently verified.