https://mogul-property-details-prod.s3.amazonaws.com/images/Backyard%20Open-1708023158100.webp
https://mogul-property-details-prod.s3.amazonaws.com/images/Backyard-1708023162696.webp
https://mogul-property-details-prod.s3.amazonaws.com/images/Front%202-1708023171789.webp
https://mogul-property-details-prod.s3.amazonaws.com/images/Front-1708023175168.webp
https://mogul-property-details-prod.s3.amazonaws.com/images/Living%20Open-1708023182536.webp
https://mogul-property-details-prod.s3.amazonaws.com/images/Living%20Room-1708023191309.webp
https://mogul-property-details-prod.s3.amazonaws.com/images/Kitchen%20Island%20Open-1708023211262.webp
https://mogul-property-details-prod.s3.amazonaws.com/images/Kitchen%20Side%20Open-1708023215141.webp
https://mogul-property-details-prod.s3.amazonaws.com/images/Kitchen-1708023219961.webp
https://mogul-property-details-prod.s3.amazonaws.com/images/Kitchen%20Entry%20Side-1708023223623.webp
https://mogul-property-details-prod.s3.amazonaws.com/images/Loft-1708023236505.webp
https://mogul-property-details-prod.s3.amazonaws.com/images/Bedroom%201-1708023243940.webp
https://mogul-property-details-prod.s3.amazonaws.com/images/Bedroom%202-1708023247453.webp
https://mogul-property-details-prod.s3.amazonaws.com/images/Bedroom%203-1708023250915.webp
https://mogul-property-details-prod.s3.amazonaws.com/images/Bedroom%204-1708023254548.webp
https://mogul-property-details-prod.s3.amazonaws.com/images/Bathroom%201-1708023282395.webp
https://mogul-property-details-prod.s3.amazonaws.com/images/Bathroom%202-1708023286517.webp
https://mogul-property-details-prod.s3.amazonaws.com/images/Bathroom%203-1708023294237.webp
The Kendall

Single Family Rental in Rockwall, Texas
4 bedrooms • 3 bathrooms • 2,468 Sq. Feet

avatar
Property listed and underwritten by Joey
icon-hourglass
$10bn+ deployed

icon-real-estate-agent
$432,500 purchase price
The Kendall is currently valued at 7% above purchase price.
icon-bank
65.00% loan-to-value
Property financed with 8.125% interest only loan.
icon-calendar
$74,400 projected yearly rental income
Nearby properties average between $83.6K - $118.8K in yearly rent.

The property features modern finishes, a spacious floorplan, and a backyard equipped with plenty of green space and a pool. At just under 2,500 square feet of living space, our furnishings team at Showplace has transformed this into a lifestyle rental experience unachievable by apartment living. Given the asset value increase day-1, the ongoing product differentiation can only be accretive to value as we continue to facelift, modernize, and optimize operations with our property management team


Nearby comparable properties
Nearby sales
Beds
Baths
Sq. Ft.
Date sold
Price sold
icon-real-estate-agent
6010 Arden Ct
4
3
2.8K
Feb-24
$540K
icon-real-estate-agent
305 Point Royal Dr
4
3
2.8K
Jun-24
$517.5K
icon-real-estate-agent
9967 Waterfront Trail
2
3
1.9K
Aug-24
$400K
icon-real-estate-agent
Weighted avg.
-
-
2.5K
--
$495.4K
icon-real-estate-agent
The Kendall
4
3
2.5K
Nov-23
$432.5K
Nearby rentals
Beds
Baths
Sq. Ft.
Monthly rent
Yearly rent
icon-calendar
Airbnb 2864
6
4
4.4K
$9.9K
$118.8K
icon-calendar
Airbnb 2894
5
4
4K
$9K
$107.6K
icon-calendar
Airbnb 2758
4
2.5
2.2K
$7K
$83.6K
icon-calendar
Weighted avg.
-
-
3.5K
$8.9K
$107.3K
icon-calendar
The Kendall
4
3
2.5K
$6.2K
$74.4K

What are the potential returns
info
Projected value
--
caret-up--
Rental income
info
$84K / 4% growth
Expenses
info
$NaN / 2% growth
Appreciation
info
3% growth

The property's status
Purchased Property
November 2023
Anticipated First Dividends
May 2024

The property is fully furnished with listings live across several short-term rental platforms including Airbnb. First occupancies have occurred April 2024. First dividends are planned for May 2024.


What goes into the offering
Offering Details
Purchase Price
$432,500

(-) Debt
($281,125)
Equity
$151,375
(+) Reserves & Closing Costs
$143,250

(+) mogul Platform Fee (One-Time)
$12,975
Total Offering Amount
$307,600

When the asset is expected to be sold
Hold Period
5 - 7 Years
Target Secondary Liquidity Option
Q2 2026

Hold Period:

We anticipate holding the asset and selling it after 5-7 years. After 5 years, we will analyze the trends in national and local markets to project an estimated value / movement in prices over the coming years.

We will present our findings and recommendations to the investors to decide on the best time to sell. If the trends are pointing to selling before 5 years or after 7 years, we will notify investors on an ad hoc basis with our findings.

We are targeting a secondary liquidity option, so not all investors have to agree on the best course of action to sell their ownership stake.

Target Secondary Liquidity Option:

We are targeting a secondary liquidity option around Q2 of 2026. This means we are targeting providing the ability for investors to sell their shares at their asset value at any time.

While this is our target timeline, several factors may lead to us launching the secondary liquidity earlier or later than the intended timeline. As such, investors should budget for the hold period of 5-7 years when making their investment.


Property Updates
7
Dividend Incoming
The Kendall
14 days ago
Dividend Incoming
Dividend incoming for the month of December after achieving positive net cashflow
Property Overview

avatar
Property listed and underwritten by Joey
icon-hourglass
$10bn+ deployed
icon-mogul-black-sm
mogul co-founder
Prior to co-founding mogul, Joey deployed $10bn+ into high quality residential real estate for some of the most prominent institutions on Wall Street.
Other Key Personnel
managed-by
Managed by Surge
managed-by
Financed by Host Financial

Frequently asked questions