Log In/Sign Up
Your email has been sent.
Homes at Rocky Top 7311 FM 1886 12 Unit Apartment Building $4,446,975 CAD ($370,581 CAD/Unit) 6.98% Cap Rate Azle, TX 76020



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
» 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
- Offering Memorandum
Financial Summary (Actual - 2025) Click Here to Access |
Annual (CAD) | Annual Per SF (CAD) |
|---|---|---|
| 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 (CAD) | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Other Income (CAD) | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Vacancy Loss (CAD) | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Effective Gross Income (CAD) | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Taxes (CAD) | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Operating Expenses (CAD) | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Total Expenses (CAD) | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Net Operating Income (CAD) | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
Property Facts
| Price | $4,446,975 CAD | Apartment Style | Single-Family Home |
| Price Per Unit | $370,581 CAD | Building Class | C |
| Sale Type | Investment | Lot Size | 10.04 AC |
| Cap Rate | 6.98% | Building Size | 18,200 SF |
| Gross Rent Multiplier | 10.31 | Average Occupancy | 100% |
| No. Units | 12 | No. Stories | 1 |
| Property Type | Multifamily | Year Built | 2022 |
| Property Subtype | Apartment | ||
| Zoning | none - Outside Azle Zoning | ||
| Price | $4,446,975 CAD |
| Price Per Unit | $370,581 CAD |
| 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 | $2,942 CAD | 1,400 - 1,500 |
1 1
1 of 23
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
Presented by
Homes at Rocky Top | 7311 FM 1886
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.
Your message has been sent!
Activate your LoopNet account now to track properties, get real-time alerts, save time on future inquiries, and more.
