|
DAHR INC. |
6840 Fm 973 - Brushy Creek RV Park 500,940 SF Specialty Building Offered at $7,900,000 in Coupland, TX 78615
EXECUTIVE SUMMARY
82 RV spaces, 4 Mobile homes, 1 House, 30 storage units. About 4 miles to Samsung 17 B. dollar plant
FINANCIAL SUMMARY (PRO FORMA - 2019) |
ANNUAL | ANNUAL PER SF |
|---|---|---|
| Gross Rental Income |
$360,000
|
$0.72
|
| Other Income |
-
|
-
|
| Vacancy Loss |
-
|
-
|
| Effective Gross Income |
$360,000
|
$0.72
|
| Taxes |
$6,500
|
$0.01
|
| Operating Expenses |
$32,000
|
$0.06
|
| Total Expenses |
$38,500
|
$0.08
|
| Net Operating Income |
$321,500
|
$0.64
|
FINANCIAL SUMMARY (PRO FORMA - 2019)
| Gross Rental Income | |
|---|---|
| Annual | $360,000 |
| Annual Per SF | $0.72 |
| Other Income | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Vacancy Loss | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Effective Gross Income | |
|---|---|
| Annual | $360,000 |
| Annual Per SF | $0.72 |
| Taxes | |
|---|---|
| Annual | $6,500 |
| Annual Per SF | $0.01 |
| Operating Expenses | |
|---|---|
| Annual | $32,000 |
| Annual Per SF | $0.06 |
| Total Expenses | |
|---|---|
| Annual | $38,500 |
| Annual Per SF | $0.08 |
| Net Operating Income | |
|---|---|
| Annual | $321,500 |
| Annual Per SF | $0.64 |
PROPERTY FACTS
| Price | $7,900,000 | Lot Size | 11.50 AC |
| Price Per SF | $15.77 | Building Size | 500,940 SF |
| Sale Type | Investment | No. Stories | 1 |
| Property Type | Specialty | Year Built | 1999 |
| Property Subtype | Trailer/Camper Park | Opportunity Zone |
Yes
|
| Building Class | C |
| Price | $7,900,000 |
| Price Per SF | $15.77 |
| Sale Type | Investment |
| Property Type | Specialty |
| Property Subtype | Trailer/Camper Park |
| Building Class | C |
| Lot Size | 11.50 AC |
| Building Size | 500,940 SF |
| No. Stories | 1 |
| Year Built | 1999 |
| Opportunity Zone |
Yes |
ABOUT 6840 FM 973 , COUPLAND, TX 78615
82 RV spaces, 4 Mobile homes, 1 House, 30 storage units.4 minutes to Samsung 17 B. dollar plant,
PROPERTY TAXES
| Parcel Number | R019279 | Total Assessment | $3,151,680 (2024) |
| Land Assessment | $1,605,545 (2024) | Annual Taxes | $6,500 ($0.01/SF) |
| Improvements Assessment | $1,546,135 (2024) | Tax Year | 2019 |
PROPERTY TAXES
Parcel Number
R019279
Land Assessment
$1,605,545 (2024)
Improvements Assessment
$1,546,135 (2024)
Total Assessment
$3,151,680 (2024)
Annual Taxes
$6,500 ($0.01/SF)
Tax Year
2019
MAP
ADDITIONAL PHOTOS
RV park 973 003
RV park 973 008
RV park 973 006
RV park 973 004
RV park 973 014