Share This Listing

Message

927 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

Executive Summary

Rare opportunity to acquire four newly constructed homes in Canyon Lake at a basis that is significantly below typical home prices in the area.
At approximately $275K per home, this offering allows investors to acquire four units for less than the cost of one typical Canyon Lake property.
Short Term Rental Opportunity:
The homes are configured for short term rental use and delivered vacant, allowing a new owner to complete final touches, furnish, and bring the portfolio online efficiently.
Market performance supports:
Nightly rates in the $200+ range
Typical occupancy of 40% to 50%
Stronger performance for well-positioned 3 bedroom homes
Revenue Profile (Annual)
Average: $30K to $40K per unit
Strong operator: $45K to $55K per unit
Top tier: $60K+ per unit
Portfolio potential:
$120K to $220K+ annual revenue
Estimated NOI: ~$75K to $130K+
Base case supports approximately $100K NOI (~$8K per month)
• Unit 1: 3 Bed / 2 Bath – 1,066 sq ft
• Unit 2: 3 Bed / 2 Bath – 1,490 sq ft
• Unit 3: 3 Bed / 2 Bath – 1,490 sq ft
• Unit 4: 3 Bed / 2.1 Bath – 2,104 sq ft

Financial Summary (Pro Forma - 2026)

Annual (CAD) Annual Per SF (CAD)
Gross Rental Income $278,900 $32.04
Other Income - -
Vacancy Loss - -
Effective Gross Income $278,900 $32.04
Taxes - -
Operating Expenses - -
Total Expenses $139,450 $16.02
Net Operating Income $139,450 $16.02

Financial Summary (Pro Forma - 2026)

Gross Rental Income (CAD)
Annual $278,900
Annual Per SF $32.04
Other Income (CAD)
Annual -
Annual Per SF -
Vacancy Loss (CAD)
Annual -
Annual Per SF -
Effective Gross Income (CAD)
Annual $278,900
Annual Per SF $32.04
Taxes (CAD)
Annual -
Annual Per SF -
Operating Expenses (CAD)
Annual -
Annual Per SF -
Total Expenses (CAD)
Annual $139,450
Annual Per SF $16.02
Net Operating Income (CAD)
Annual $139,450
Annual Per SF $16.02

Property Facts

Price $1,533,811 CAD
Price Per Unit $383,453 CAD
Sale Type Investment
Cap Rate 9.09%
Sale Conditions
Bulk/Portfolio Sale
  • REO Sale
No. Units 4
Property Type Multifamily
Property Subtype
Apartment
  • Multifamily Manufactured Housing Mobile Home Park
  • Multifamily Dormitory
Apartment Style Garden
Building Class B
Lot Size 0.67 AC
Building Size 8,706 SF
No. Stories 2
Year Built 2023

Unit Mix Information

Description No. Units Avg. Rent/Mo SF
3+2 2 - -
4+3 1 - -
5+3 1 - -
Not walkable
10/100
Exceptionally drivable
90/100
Somewhat bikeable
20/100

Property Taxes

Property Taxes

Parcel Number
22-0228-0002-00
Land Assessment
$128,336 CAD (2025)
Improvements Assessment
$1,486,070 CAD (2025)
Total Assessment
$1,614,406 CAD (2025)
  • Listing ID: 39448172

  • Date on Market: 2026-02-15

  • Last Updated:

  • Address: 185 Hidden Dr, Canyon Lake, TX 78133

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") }}