Skip To Content

505 Bub Hayner Road

Karnack, TX 75661
  • $1,395,000
  • STATUS: Active
  • ON SITE: 97 Days
  • MLS #: 21021852
$1,395,000
  • 0
    BEDS
  • 7.78
    ACRES
  • 0
    BATHS
  • 0
    1/2 BATHS
Neighborhood:
Type:
Commercial
Built:
1994
County:
Area:

School Ratings & Info

Offered by Travis Turner of Turn Key Property Group: 512-655-2239.

Description

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 acresUNIT 1 : 3-2 rented at $1250 renovated 2024UNIT 2 : 3-2 rented at $895 renovated 2022UNIT 3 : 1-1 rented at $650 (manager lives discounted rent)-wants to stayUNIT 4 : 3-2 rented at $1050 renovated 2024UNIT 5 : 2-1 rented at $895 renovated 2024UNIT 6 : 2-2 rented at $950UNIT 7 : 1-1 rented at $700 renovated 2024UNIT 8 : 2-2 rented at $ 950 renovated 2024UNIT 9 : 1-1 rented at $720 renovated 2024HOUSE : 3-2 rented at $800 partly renovated 20244 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 $10,360TOTAL YEARLY GROSS $ 125,000Mowing : $3000Trash : $2800Insurance( currently none) anticipated 10K per annumProforma monthly- 13,760Proforma annual- 165,120Proforma NOI- 136,000Perfect 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.

Monthly Payment Calculator



© 2025 North Texas Real Estate Information Systems. All rights reserved. IDX information is provided exclusively for consumers' personal, non-commercial use and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but is not guaranteed accurate by the MLS or Summit Cove Realty, Inc.. The data relating to real estate for sale or lease on this web site comes in part from NTREIS. Real estate listings held by brokerage firms other than Summit Cove Realty, Inc. are marked with the NTREIS logo or an abbreviated logo and detailed information about them includes the name of the listing broker. Data last updated 2025-11-09T23:41:52.09.
www.summitcoverealty.com/homes/166583153
Print Image

505 Bub Hayner Road Karnack, TX 75661

  • Price: $1,395,000
  • Status: Active
  • On Site: 97 Days
  • MLS #: 21021852
0
Beds
0
Baths
0
½ Baths
7.78
Acres
1994
Built
Neighborhood:
Leisure Cove Resort
County:
Harrison
Area:
Karnack
Property Description
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 acresUNIT 1 : 3-2 rented at $1250 renovated 2024UNIT 2 : 3-2 rented at $895 renovated 2022UNIT 3 : 1-1 rented at $650 (manager lives discounted rent)-wants to stayUNIT 4 : 3-2 rented at $1050 renovated 2024UNIT 5 : 2-1 rented at $895 renovated 2024UNIT 6 : 2-2 rented at $950UNIT 7 : 1-1 rented at $700 renovated 2024UNIT 8 : 2-2 rented at $ 950 renovated 2024UNIT 9 : 1-1 rented at $720 renovated 2024HOUSE : 3-2 rented at $800 partly renovated 20244 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 $10,360TOTAL YEARLY GROSS $ 125,000Mowing : $3000Trash : $2800Insurance( currently none) anticipated 10K per annumProforma monthly- 13,760Proforma annual- 165,120Proforma NOI- 136,000Perfect 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.
Exterior Features

Construction Frame Dock Permitted Yes Foundation Other Lot Description AcreageWater/Lake ViewWaterfront Lot Size Source Owner Parking Or Garage AsphaltCircular Driveway Roof CompositionMetal Waterfront Features Lake FrontWater Board Authority – Private Waterfront YN Yes

Interior Features

Ceiling Height 8 to10 Feet Cooling Central AirElectric Flooring Other Handicap YN Yes Heating Central Sq Ft Gross 10000

Property Features

Alarm Or Security Type Carbon Monoxide Detector(s) Building Area Source Public Records Building Area Total 1276.00 Building Use Other Business Name The Cove Construction Status Preowned Gross Annual Expenses 30000.00 Gross Annual Income 165000.00 Insurance Expense 10000 Lake Pump No Listing Terms 1031 ExchangeCashOwner Will CarryOther Multi Zoning No Municipal Utility District No Net Operation Income 135000 Operating Expense Includes Maintenance GroundsTrash Possession Closing/Funding Property Type Hotel/Motel Tenant Pays All Utilities Transaction Includes Land & Improvements Unexempt Taxes 946 Utilities Aerobic Septic Will Subdivide Yes Zoning none

North Texas Real Estate Information Systems MLS logo Listing information © 2025 North Texas Real Estate Information System.


© 2025 North Texas Real Estate Information Systems. All rights reserved. IDX information is provided exclusively for consumers' personal, non-commercial use and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but is not guaranteed accurate by the MLS or Summit Cove Realty, Inc.. The data relating to real estate for sale or lease on this web site comes in part from NTREIS. Real estate listings held by brokerage firms other than Summit Cove Realty, Inc. are marked with the NTREIS logo or an abbreviated logo and detailed information about them includes the name of the listing broker. Data last updated 2025-11-09T23:41:52.09.
 
https://bt-photos.global.ssl.fastly.net/ntreis/orig_boomver_1_21021852-2.jpg https://bt-photos.global.ssl.fastly.net/ntreis/orig_boomver_1_21021852-2.jpg https://bt-photos.global.ssl.fastly.net/ntreis/orig_boomver_1_21021852-2.jpg
Logo
Summit Cove Realty, Inc.
216 Oakmont Dr
Trophy Club TX, 76262
Offered by Travis Turner of Turn Key Property Group: 512-655-2239.