Residential Income Property with RV
4126 County Road 4111 Campbell, TX 75422
New
For Sale
$995,000
MULTI_FAMILY - Campbell, TX
Property Size6,015 SF
Lot Size12.38 Acres
Price / SF$165.42
Days on Market2
Property Features for 4126 County Road 4111
General Information
- Property type
- Residential Multi Family
- Property subtype
- Other
- Bedrooms
- 11
- Bathrooms
- 8
- Rooms
- Bathroom 4, Bathroom 8, Bedroom 8, Bedroom 6, Bathroom 5, Bedroom 7, Bedroom 10, Bathroom 3, Bathroom 2, Bathroom 1, Bedroom 3, Bedroom 2, Bedroom 4, Bedroom 5, Bathroom 6, Bedroom 11, Bedroom 1, Bedroom 9, Bathroom 7
- Parking
- 12
- Parking features
- Driveway
- Patio and Porch features
- Deck
- Interior features
- EatInKitchen, InLawFloorplan, KitchenIsland, MultipleStaircases, OpenFloorplan
- Exterior features
- Storage
- Appliances
- ElectricRange
- Standard status
- Active
- APN
- 23488
- Size
- 6,015 SF
- Lot size
- 12.38 Acres
Taxes and HOA fees
- Tax Description
- A0240 DALE CHARLES C, TRACT 1, ACRES 12.376
- Tax Annual Amount
- 6399
Utilities
- Sewer type
- Septic Tank, Aerobic Septic
- Heating system
- Electric (Heating)
- Cooling system
- Multi Units, Electric, Central Air, Zoned
- Water source
- Well
Building Details
- Year built
- 2007
- Floors in Building
- 2
- Number of units
- 4
- Flooring type
- Concrete, Vinyl
- Building materials
- MetalSiding, WoodSiding
- Roof type
- Shingle, Metal
- Additional Structures
- Storage
Listing Agency:
Bryan Brannies
(469) 450-2392
Listed By:
Bryan Brannies · License #0568247
(469) 450-2392
Added: Jul 24
Last Checked: Jul 25 at 11:06PM
MLS# 21337443
Copyright © 2026 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.
Investment Insights
Based on property information with market context.
This 12.376-acre property in Campbell, TX includes four occupied residential units and an approved, fully zoned RV park entitlement for a 58-site development. Road frontage is available on two sides, and all engineering plans for the approved RV park will convey with the sale. Existing housing consists of a 1-bedroom, 1-bath stick-frame cottage and three additional units, including two remodeled double-wide homes described as a 1997 Patriot and a 1999 Palm Harbor, both renovated in 2023 with 3 bedrooms and 2 bathrooms. The units are served by Campbell Water Supply, with septic arrangements that include an aerobic septic tank for the west-side mobile home and a shared aerobic septic tank for the middle mobile home and east-side cottage.
Unit 4 is a 39' x 39' two-story metal barndominium with a 3-bedroom, 2-bath living area upstairs with a private balcony, plus a ground-floor 1-bedroom, 1-bath guest quarters with kitchenette, garage, and a covered patio. This barndominium is served by a private water well and a lateral line septic system. The property is shown to be within an opportunity zone, to be verified by buyer and buyer’s agent.
Unit 4 is a 39' x 39' two-story metal barndominium with a 3-bedroom, 2-bath living area upstairs with a private balcony, plus a ground-floor 1-bedroom, 1-bath guest quarters with kitchenette, garage, and a covered patio. This barndominium is served by a private water well and a lateral line septic system. The property is shown to be within an opportunity zone, to be verified by buyer and buyer’s agent.
Key Highlights
- 12.376‑acre tract with road frontage on two sides, fully zoned and entitled for a 58‑site RV park
- Engineering plans for the approved 58‑site RV park convey with the sale
- Current income from four occupied residential units: 1‑bedroom/1‑bath cottage plus three additional homes
Financial Insights For Apartment 5plus
Simulate Cap Rate and NOI
NOI Build-Up
- Vacancy
- income lost from leasable area expected to sit empty during the year — subtracted from gross rent.
- EGI (Effective Gross Income)
- gross rent minus vacancy losses — the realistic income before paying operating costs.
- OpEx (Operating Expenses)
- recurring costs to operate the property (property tax, insurance, utilities, maintenance, management) — excludes financing and capital improvements.
- NOI (Net Operating Income)
- income a property generates after operating costs but before financing and taxes.
| Component | $ | $/SF |
|---|---|---|
| Gross rent | $186.2k | $30.96 |
| − Vacancy | −$19.9k | −$3.31 |
| EGI | $166.3k | $27.65 |
| − OpEx | −$74.8k | −$12.44 |
| NOI | $91.5k | $15.21 |
6,015 SF · lease $30.96/SF/yr · vacancy 10.70% · expense 45.00%
Alternative Uses
Best Use
Apartment 5plus
$1.31M
$1.14M – $1.52M
NOI $91,464 @ 7.0% cap · market cap 9.19%
Second Best
—
—
no second resolved use
Theoretical Best
Industrial
$5.98M
$5.23M – $6.97M
NOI $418,381 @ 7.0% cap · market cap 42.05%
Zoning and permitted uses should be independently verified with local authorities.
Property Analytics
Property Profile
Location Intelligence
Current Use by Public Records
Mobile home & RV ...
FAQs
What type of property is this?
Mobile home & RV park - 12.376-acre tract with four occupied residential units and approved entitlement for a 58-site RV park.
Where is this mobile home & rv park located?
The property is located at 4126 County Road 4111 Campbell, TX.
What is the asking price?
The asking price for this property is $995,000.
What are key features of this property?
This property features: 12.376‑acre tract with road frontage on two sides, fully zoned and entitled for a 58‑site RV park; Engineering plans for the approved 58‑site RV park convey with the sale; Current income from four occupied residential units: 1‑bedroom/1‑bath cottage plus three additional homes
