Add Listing
Property Lookup
    Property Lookup
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    AI Search
    4202 Bass Pro Dr. Garland, TX 75043
    Back to Search
    The Largest CRE Database in the US with Over 1 Million Listings
    Property profile & analytics

    4202 Bass Pro Dr. Garland, TX 75043

    View on Map
    • Residential income homes
    For Sale
    $6,900,000
    View Listing →
    Lake Ray Hubbard Multifamily Investment For Sale
    $6,900,000
    35,490 SF

    Lake Ray Hubbard Multifamily Investment

    56-unit mid-rise apartment complex, 20 units renovated. Prime location.

    4202 Bass Pro Dr., Garland, TX 75043
    View Listing
    Value Estimations
    Cap Rate Potential
    Location Intelligence

    Current Use by Public Records

    • Cabana Condominiums / Apartment Building / Lodging

    Property Details for 4202 Bass Pro Dr.

    Year built
    1983
    Property type
    Residential income homes
    Property subtype
    Residential income properties

    Description

    Call for Offers | February 11th ±35,490 SF mid-rise multifamily apartment complex – 20 units fully renovated Property has undergone significant renovations and will require ~$600,000 to finish the project stabilizing over an 8% cap Ideal location lakeside on Lake Ray Hubbard and I-30 Nearby billion dollar Sapphire Bay development will feature a one-of-a-kind waterfront resort destination Across the street from an additional new hotel development by Massimo Modular.

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

    • CAP approach

    • Comparable approach

    • Alternative Use

    Location Insight

    • Map
    • Local Demand
    City
    Garland
    County
    State
    Texas
    Longitude
    -96.5407
    Latitude
    32.8649

    Comparable in this City

    • Value Estimation by Request
      23,990 SF

      4288 Bass Pro Dr

      Multifamily properties • 23,990 SF
      4288 Bass Pro Dr, Garland, TX 75043
      View Details
    • Value Estimation
      $4,530,000
      173,559 SF

      5602 Duck Crk Dr

      APARTMENT HOUSE (5+ UNITS) • 173,559 SF
      5602 Duck Crk Dr, Garland, TX 75043-6848
      View Details
    • Value Estimation
      $2,960,000
      114,962 SF

      4328 Duck Crk Dr

      APARTMENT HOUSE (5+ UNITS) • 114,962 SF
      4328 Duck Crk Dr, Garland, TX 75043-6913
      View Details
    • Value Estimation
      $2,555,000
      72,680 SF

      613 Interstate 30

      APARTMENT HOUSE (5+ UNITS) • 72,680 SF
      613 Interstate 30, Garland, TX 75043-4070
      View Details
    • Value Estimation
      $730,000
      20,920 SF

      703 Interstate 30

      APARTMENT HOUSE (5+ UNITS) • 20,920 SF
      703 Interstate 30, Garland, TX 75043-4042
      View Details
    • Value Estimation
      $2,315,000
      71,892 SF

      3501 Easton Mdws Dr

      APARTMENT HOUSE (5+ UNITS) • 71,892 SF
      3501 Easton Mdws Dr, Garland, TX 75043-7691
      View Details

    Similar Nearby for Sale

    • $6,200,000
      2.58 Acres

      New Townhome Community Investment Opportunity

      Fully occupied 18-unit townhome community in Garland, Texas.
      3214 Wexford Dr, Garland, TX 75043
      View Details
    • $299,000
      1.00 Acre

      Residential Land in Garland, TX

      One acre residential land suitable for building five single-family homes.
      4926 Locust Grove Rd, Garland, TX 75043
      View Details
    • $2,399,000
      5.62 Acres

      Garland Land Ready For Development

      5.617 acres of unimproved land in a busy location.
      520 E Oates Blvd, Garland, TX 75043
      View Details
    • $1,122,000
      1.00 Acre

      Garland Land Ready for Development

      Land with approved plans for 17 townhomes near I-30.
      5324 Broadway Blvd, Garland, TX 75043
      View Details
    • $310,000
      1.55 Acres

      1.55 Acres Wooded Land

      1.55 acres of wooded land in Garland, Texas.
      5310 Hidden Ct, Garland, TX 75043
      View Details

    Similar Nearby for Lease

    • $1,056 /Mo
      1,002 SF

      Spacious Office Suite in Garland

      Large office space with split open floor plan and private access.
      350 Oaks Trl, Garland, TX 75043
      View Details
    • $383 /Mo
      1,002 SF

      Functional Office Space in Garland

      Well-maintained office space ideal for small businesses and professionals.
      362 Oaks Trl, Garland, TX 75043
      View Details
    • $1,547 /Mo
      1,002 SF

      Professional Office Space in Garland, TX

      2,670 SF office suite with lobby, reception, and conference rooms.
      350 Oaks Trl, Garland, TX 75043
      View Details
    • $20 SF/Yr
      1,526 SF

      Retail Space with High Visibility

      Retail space with high traffic and great street visibility.
      565 W Oates Rd, Garland, TX 75043
      View Details
    • Contact for pricing

      Retail Center on Interstate 30

      Retail center with pad and shop space for lease.
      335 E Interstate 30, Garland, TX 75043
      View Details
    • $532 /Mo
      1,002 SF

      Functional Office Space in Garland

      Well-maintained office space with convenient location and easy client access.
      362 Oaks Trl, Garland, TX 75043
      View Details
    View Listing
    Request Owner's contact information
    Message sent successfully
    Error
    If you are the owner or broker of this property and would like to edit or remove this listing please send a message to web site administrator.
    4202 Bass Pro Dr.
    Garland, TX 75043
    Message sent successfully
    Error
    Email to Your Friends
    Link copied to clipboard
    Separate multiple addresses with a comma
    Message sent successfully
    Error

    Realmo Value Estimations

    Realmo estimates a property’s market value using a proprietary methodology that incorporates public data and user-submitted information. This cumulative value is generated by integrating a variety of conventional and innovative methods. 

    Disclaimer

    These figures are not official appraisals and should not be used as a substitute for a valuation performed by a licensed appraiser.
    Actual market value may differ due to factors not captured in the data. Estimates are offered for informational purposes only, and users should conduct independent research before making financial or investment decisions.
    By using this feature, you acknowledge that Realmo is not responsible for actions taken based on these estimates.

    AI approach

    Realmo AI Method estimates property value using machine learning models trained on millions of comparable listings, transactions, and market signals. It analyzes property features, location intelligence data, and current market dynamics to predict the most probable market value in real time.

    Realmo CapRate Calculation

    Realmo calculates the Capitalization Rate (Cap Rate) to help estimate a property's potential return on investment. The Cap Rate is a fundamental metric in commercial real estate that measures the relationship between a property's net operating income and its market value.

    How We Calculate Cap Rate

    Cap Rate Formula:
    Cap Rate (%) = (Net Operating Income / Property Value) × 100

    Net Operating Income (NOI) Formula:
    NOI = Area × Lease Rate × (1 - Vacancy Rate) × (1 - Operating Expense Ratio)

    Components

    Net Operating Income (NOI) represents the annual income a property generates after operating expenses:

    • Area: Building square footage from property records
    • Lease Rate: Annual $/sqft based on market data for the property type and geographic location
    • Vacancy Rate: Percentage of unoccupied space based on market data for the property type and location
    • Operating Expense Ratio: Operating costs as a percentage of income, varies by property type

    Property Value is derived from:

    • Recent sale price (if available)
    • Statistical models using comparable sales
    • AI-powered valuation estimates

    Example Calculation

    For a 100,000 sqft Office Building:

    • Lease Rate: $25.00/sqft/year (market data for Office in this area)
    • Vacancy Rate: 8% (market data for Office in this area)
    • Operating Expense Ratio: 35% (typical for Office properties)
    • Property Value: $15,000,000

    Step 1: Calculate NOI

    NOI = 100,000 × $25.00 × (1 - 0.08) × (1 - 0.35)
    NOI = 100,000 × $25.00 × 0.92 × 0.65
    NOI = $1,495,000/year

    Step 2: Calculate Cap Rate

    Cap Rate = ($1,495,000 / $15,000,000) × 100
    Cap Rate = 9.97%

    Property Type Considerations

    Net Operating Income calculations vary by property type due to different operating expense ratios:

    • Office: Higher expenses (30-40%) for HVAC, utilities, maintenance
    • Retail: Moderate expenses (25-35%) for common area maintenance
    • Industrial/Warehouse: Lower expenses (15-25%) for minimal tenant services
    • Multifamily: Moderate expenses (35-45%) including property management
    • Self-Storage: Lower expenses (25-35%) due to minimal maintenance

    Market lease rates and vacancy rates are specific to each property type and geographic location, reflecting local market conditions.

    Disclaimer

    These calculations are estimates for informational purposes only and should not be used as a substitute for professional financial analysis or appraisal.

    • Cap Rate calculations depend on market data that may change over time
    • Actual operating expenses, lease rates, and vacancy rates may differ from market averages
    • Individual property conditions, lease terms, and tenant quality significantly impact actual NOI
    • Property value estimates are approximations and not official appraisals
    • Cap rates vary widely by market, property condition, and investment risk profile

    Professional Guidance Recommended: Before making any investment or financial decisions, consult with licensed appraisers, commercial real estate brokers, and financial advisors who can evaluate your specific property and circumstances.
    By using this feature, you acknowledge that Realmo is not responsible for investment decisions or actions taken based on these estimates.

    Cap approach

    Capitalization Method calculates value based on estimated net operating income (NOI) and applying a market-based capitalization rate (cap rate), we estimate what a typical investor might be willing to pay for it.

    Comparable approach

    Comparable estimate is based on recent sales of similar nearby properties, adjusted for factors like size, condition, and location.

    Relative

    Relative property class coefficient uses factors that account for typical price differences between various asset types (e.g., retail vs. industrial) to provide a more accurate market-aligned estimate.

    Geo

    Comparable Sales Method, enhanced by Geo coefficients — location-based adjustment factors that reflect differences in price levels across neighborhoods, cities, or regions ensuring a more accurate, market-sensitive valuation.

    Stat Estimate

    This method estimates value based on actual market adjusted recent (~5 years) sales of comparable properties around by location and property type.

    • Ranges - area data calculated by industry standard IQR Outlier Removal Method
    • Range-from: 75% of all similar sales ($/sqft) are above this value
    • Range-to: 75% of all similar sales ($/sqft) are below this value
    AI Estimate

    This method estimates value based on AI market estimation of comparable properties around by location and property type.

    • Ranges - area data calculated by industry standard IQR Outlier Removal Method
    • Range-from: 75% of all estimations ($/sqft) are above this value
    • Range-to: 75% of all estimations ($/sqft) are below this value
    Alternative use

    Estimate considers the property’s potential value if used for a different purpose-based on zoning, demand, and market feasibility.

    More about this property
    Thanks! Your message was sent.
    Error! Your message wasn't sent.
    Please enter your name
    Please enter email
    Please enter the email in the correct format
    Please enter phone
    Please enter the number in the correct format
    Please enter message
    Thank You

    You are Unsubscribed From Notifications

    Google sign-in failed. Please try again or use another login method.
    Sign Up Successful!
    You now have access to more from Realmo!