Creager Davis
Capitol Ranch Real Estate, LLC
East Texas Apartment Complex Portfolio -
Little Creek Apartments in Jacksonville (Cherokee County) — 41 Leasable Units.
Parkview Apartments in Palestine (Anderson County) — 20 Leasable Units.
Green Oaks Apartments in Palestine (Anderson County) — 22 Leasable Units.
Deaton Duplexes in Jacksonville (Cherokee County) — 8 Leasable Units.
Currently managed with in-house property managers (two units dedicated as offices: one at Little Creek and one at Green Oaks).
All units equipped with dishwashers, refrigerators, and electric stoves and ovens.
Average occupancy is 95% across all 91 units.
Seller's note is assumable for the entire package (reach out to the sale's rep for more info).
Contact agent for OM.
Directions: This listing is a portfolio of 4 different properties located in Jacksonville & Palestine.
Creager Davis
Capitol Ranch Real Estate, LLC
Ask Creager a Question
Monthly Payment | $41,241.32 |
Total Principal & Interest | $9,897,916.14 |
# | Payment | Interest | Principle | Balance |
1 | $41,241.32 | $32,087.50 | $9,153.82 | $5,090,846.18 |
2 | $41,241.32 | $32,029.91 | $9,211.41 | $5,081,634.77 |
3 | $41,241.32 | $31,971.95 | $9,269.37 | $5,072,365.41 |
4 | $41,241.32 | $31,913.63 | $9,327.68 | $5,063,037.72 |
5 | $41,241.32 | $31,854.95 | $9,386.37 | $5,053,651.35 |
6 | $41,241.32 | $31,795.89 | $9,445.43 | $5,044,205.92 |
7 | $41,241.32 | $31,736.46 | $9,504.85 | $5,034,701.07 |
8 | $41,241.32 | $31,676.66 | $9,564.66 | $5,025,136.41 |
9 | $41,241.32 | $31,616.48 | $9,624.83 | $5,015,511.58 |
10 | $41,241.32 | $31,555.93 | $9,685.39 | $5,005,826.19 |
11 | $41,241.32 | $31,494.99 | $9,746.33 | $4,996,079.86 |
12 | $41,241.32 | $31,433.67 | $9,807.65 | $4,986,272.21 |
13 | $41,241.32 | $31,371.96 | $9,869.35 | $4,976,402.86 |
14 | $41,241.32 | $31,309.87 | $9,931.45 | $4,966,471.41 |
15 | $41,241.32 | $31,247.38 | $9,993.93 | $4,956,477.47 |
16 | $41,241.32 | $31,184.50 | $10,056.81 | $4,946,420.66 |
17 | $41,241.32 | $31,121.23 | $10,120.09 | $4,936,300.57 |
18 | $41,241.32 | $31,057.56 | $10,183.76 | $4,926,116.81 |
19 | $41,241.32 | $30,993.48 | $10,247.83 | $4,915,868.98 |
20 | $41,241.32 | $30,929.01 | $10,312.31 | $4,905,556.67 |
21 | $41,241.32 | $30,864.13 | $10,377.19 | $4,895,179.48 |
22 | $41,241.32 | $30,798.84 | $10,442.48 | $4,884,737.00 |
23 | $41,241.32 | $30,733.14 | $10,508.18 | $4,874,228.82 |
24 | $41,241.32 | $30,667.02 | $10,574.29 | $4,863,654.53 |
25 | $41,241.32 | $30,600.49 | $10,640.82 | $4,853,013.71 |
26 | $41,241.32 | $30,533.54 | $10,707.77 | $4,842,305.93 |
27 | $41,241.32 | $30,466.17 | $10,775.14 | $4,831,530.79 |
28 | $41,241.32 | $30,398.38 | $10,842.94 | $4,820,687.85 |
29 | $41,241.32 | $30,330.16 | $10,911.16 | $4,809,776.70 |
30 | $41,241.32 | $30,261.51 | $10,979.81 | $4,798,796.89 |
31 | $41,241.32 | $30,192.43 | $11,048.89 | $4,787,748.01 |
32 | $41,241.32 | $30,122.91 | $11,118.40 | $4,776,629.60 |
33 | $41,241.32 | $30,052.96 | $11,188.36 | $4,765,441.25 |
34 | $41,241.32 | $29,982.57 | $11,258.75 | $4,754,182.50 |
35 | $41,241.32 | $29,911.73 | $11,329.59 | $4,742,852.91 |
36 | $41,241.32 | $29,840.45 | $11,400.87 | $4,731,452.04 |
37 | $41,241.32 | $29,768.72 | $11,472.60 | $4,719,979.45 |
38 | $41,241.32 | $29,696.54 | $11,544.78 | $4,708,434.67 |
39 | $41,241.32 | $29,623.90 | $11,617.42 | $4,696,817.25 |
40 | $41,241.32 | $29,550.81 | $11,690.51 | $4,685,126.74 |
41 | $41,241.32 | $29,477.26 | $11,764.06 | $4,673,362.68 |
42 | $41,241.32 | $29,403.24 | $11,838.08 | $4,661,524.60 |
43 | $41,241.32 | $29,328.76 | $11,912.56 | $4,649,612.05 |
44 | $41,241.32 | $29,253.81 | $11,987.51 | $4,637,624.54 |
45 | $41,241.32 | $29,178.39 | $12,062.93 | $4,625,561.61 |
46 | $41,241.32 | $29,102.49 | $12,138.83 | $4,613,422.78 |
47 | $41,241.32 | $29,026.12 | $12,215.20 | $4,601,207.58 |
48 | $41,241.32 | $28,949.26 | $12,292.05 | $4,588,915.53 |
49 | $41,241.32 | $28,871.93 | $12,369.39 | $4,576,546.14 |
50 | $41,241.32 | $28,794.10 | $12,447.21 | $4,564,098.93 |
51 | $41,241.32 | $28,715.79 | $12,525.53 | $4,551,573.40 |
52 | $41,241.32 | $28,636.98 | $12,604.33 | $4,538,969.06 |
53 | $41,241.32 | $28,557.68 | $12,683.64 | $4,526,285.43 |
54 | $41,241.32 | $28,477.88 | $12,763.44 | $4,513,521.99 |
55 | $41,241.32 | $28,397.58 | $12,843.74 | $4,500,678.25 |
56 | $41,241.32 | $28,316.77 | $12,924.55 | $4,487,753.70 |
57 | $41,241.32 | $28,235.45 | $13,005.87 | $4,474,747.83 |
58 | $41,241.32 | $28,153.62 | $13,087.70 | $4,461,660.13 |
59 | $41,241.32 | $28,071.28 | $13,170.04 | $4,448,490.10 |
60 | $41,241.32 | $27,988.42 | $13,252.90 | $4,435,237.19 |
61 | $41,241.32 | $27,905.03 | $13,336.28 | $4,421,900.91 |
62 | $41,241.32 | $27,821.13 | $13,420.19 | $4,408,480.72 |
63 | $41,241.32 | $27,736.69 | $13,504.63 | $4,394,976.10 |
64 | $41,241.32 | $27,651.72 | $13,589.59 | $4,381,386.50 |
65 | $41,241.32 | $27,566.22 | $13,675.09 | $4,367,711.41 |
66 | $41,241.32 | $27,480.18 | $13,761.13 | $4,353,950.28 |
67 | $41,241.32 | $27,393.60 | $13,847.71 | $4,340,102.56 |
68 | $41,241.32 | $27,306.48 | $13,934.84 | $4,326,167.72 |
69 | $41,241.32 | $27,218.81 | $14,022.51 | $4,312,145.21 |
70 | $41,241.32 | $27,130.58 | $14,110.74 | $4,298,034.47 |
71 | $41,241.32 | $27,041.80 | $14,199.52 | $4,283,834.96 |
72 | $41,241.32 | $26,952.46 | $14,288.86 | $4,269,546.10 |
73 | $41,241.32 | $26,862.56 | $14,378.76 | $4,255,167.35 |
74 | $41,241.32 | $26,772.09 | $14,469.22 | $4,240,698.12 |
75 | $41,241.32 | $26,681.06 | $14,560.26 | $4,226,137.86 |
76 | $41,241.32 | $26,589.45 | $14,651.87 | $4,211,486.00 |
77 | $41,241.32 | $26,497.27 | $14,744.05 | $4,196,741.95 |
78 | $41,241.32 | $26,404.50 | $14,836.82 | $4,181,905.13 |
79 | $41,241.32 | $26,311.15 | $14,930.16 | $4,166,974.97 |
80 | $41,241.32 | $26,217.22 | $15,024.10 | $4,151,950.87 |
81 | $41,241.32 | $26,122.69 | $15,118.63 | $4,136,832.24 |
82 | $41,241.32 | $26,027.57 | $15,213.75 | $4,121,618.49 |
83 | $41,241.32 | $25,931.85 | $15,309.47 | $4,106,309.03 |
84 | $41,241.32 | $25,835.53 | $15,405.79 | $4,090,903.24 |
85 | $41,241.32 | $25,738.60 | $15,502.72 | $4,075,400.52 |
86 | $41,241.32 | $25,641.06 | $15,600.26 | $4,059,800.26 |
87 | $41,241.32 | $25,542.91 | $15,698.41 | $4,044,101.86 |
88 | $41,241.32 | $25,444.14 | $15,797.18 | $4,028,304.68 |
89 | $41,241.32 | $25,344.75 | $15,896.57 | $4,012,408.11 |
90 | $41,241.32 | $25,244.73 | $15,996.58 | $3,996,411.53 |
91 | $41,241.32 | $25,144.09 | $16,097.23 | $3,980,314.30 |
92 | $41,241.32 | $25,042.81 | $16,198.51 | $3,964,115.79 |
93 | $41,241.32 | $24,940.90 | $16,300.42 | $3,947,815.37 |
94 | $41,241.32 | $24,838.34 | $16,402.98 | $3,931,412.39 |
95 | $41,241.32 | $24,735.14 | $16,506.18 | $3,914,906.21 |
96 | $41,241.32 | $24,631.28 | $16,610.03 | $3,898,296.18 |
97 | $41,241.32 | $24,526.78 | $16,714.54 | $3,881,581.64 |
98 | $41,241.32 | $24,421.62 | $16,819.70 | $3,864,761.94 |
99 | $41,241.32 | $24,315.79 | $16,925.52 | $3,847,836.42 |
100 | $41,241.32 | $24,209.30 | $17,032.01 | $3,830,804.41 |
101 | $41,241.32 | $24,102.14 | $17,139.17 | $3,813,665.23 |
102 | $41,241.32 | $23,994.31 | $17,247.01 | $3,796,418.23 |
103 | $41,241.32 | $23,885.80 | $17,355.52 | $3,779,062.71 |
104 | $41,241.32 | $23,776.60 | $17,464.71 | $3,761,597.99 |
105 | $41,241.32 | $23,666.72 | $17,574.60 | $3,744,023.40 |
106 | $41,241.32 | $23,556.15 | $17,685.17 | $3,726,338.23 |
107 | $41,241.32 | $23,444.88 | $17,796.44 | $3,708,541.79 |
108 | $41,241.32 | $23,332.91 | $17,908.41 | $3,690,633.38 |
109 | $41,241.32 | $23,220.24 | $18,021.08 | $3,672,612.30 |
110 | $41,241.32 | $23,106.85 | $18,134.46 | $3,654,477.83 |
111 | $41,241.32 | $22,992.76 | $18,248.56 | $3,636,229.27 |
112 | $41,241.32 | $22,877.94 | $18,363.37 | $3,617,865.90 |
113 | $41,241.32 | $22,762.41 | $18,478.91 | $3,599,386.99 |
114 | $41,241.32 | $22,646.14 | $18,595.17 | $3,580,791.81 |
115 | $41,241.32 | $22,529.15 | $18,712.17 | $3,562,079.64 |
116 | $41,241.32 | $22,411.42 | $18,829.90 | $3,543,249.74 |
117 | $41,241.32 | $22,292.95 | $18,948.37 | $3,524,301.37 |
118 | $41,241.32 | $22,173.73 | $19,067.59 | $3,505,233.79 |
119 | $41,241.32 | $22,053.76 | $19,187.55 | $3,486,046.23 |
120 | $41,241.32 | $21,933.04 | $19,308.28 | $3,466,737.95 |
121 | $41,241.32 | $21,811.56 | $19,429.76 | $3,447,308.20 |
122 | $41,241.32 | $21,689.31 | $19,552.00 | $3,427,756.19 |
123 | $41,241.32 | $21,566.30 | $19,675.02 | $3,408,081.18 |
124 | $41,241.32 | $21,442.51 | $19,798.81 | $3,388,282.37 |
125 | $41,241.32 | $21,317.94 | $19,923.37 | $3,368,359.00 |
126 | $41,241.32 | $21,192.59 | $20,048.73 | $3,348,310.27 |
127 | $41,241.32 | $21,066.45 | $20,174.87 | $3,328,135.41 |
128 | $41,241.32 | $20,939.52 | $20,301.80 | $3,307,833.61 |
129 | $41,241.32 | $20,811.79 | $20,429.53 | $3,287,404.08 |
130 | $41,241.32 | $20,683.25 | $20,558.07 | $3,266,846.01 |
131 | $41,241.32 | $20,553.91 | $20,687.41 | $3,246,158.60 |
132 | $41,241.32 | $20,423.75 | $20,817.57 | $3,225,341.03 |
133 | $41,241.32 | $20,292.77 | $20,948.55 | $3,204,392.48 |
134 | $41,241.32 | $20,160.97 | $21,080.35 | $3,183,312.13 |
135 | $41,241.32 | $20,028.34 | $21,212.98 | $3,162,099.16 |
136 | $41,241.32 | $19,894.87 | $21,346.44 | $3,140,752.71 |
137 | $41,241.32 | $19,760.57 | $21,480.75 | $3,119,271.96 |
138 | $41,241.32 | $19,625.42 | $21,615.90 | $3,097,656.07 |
139 | $41,241.32 | $19,489.42 | $21,751.90 | $3,075,904.17 |
140 | $41,241.32 | $19,352.56 | $21,888.75 | $3,054,015.42 |
141 | $41,241.32 | $19,214.85 | $22,026.47 | $3,031,988.94 |
142 | $41,241.32 | $19,076.26 | $22,165.05 | $3,009,823.89 |
143 | $41,241.32 | $18,936.81 | $22,304.51 | $2,987,519.38 |
144 | $41,241.32 | $18,796.48 | $22,444.84 | $2,965,074.54 |
145 | $41,241.32 | $18,655.26 | $22,586.06 | $2,942,488.49 |
146 | $41,241.32 | $18,513.16 | $22,728.16 | $2,919,760.32 |
147 | $41,241.32 | $18,370.16 | $22,871.16 | $2,896,889.17 |
148 | $41,241.32 | $18,226.26 | $23,015.06 | $2,873,874.11 |
149 | $41,241.32 | $18,081.46 | $23,159.86 | $2,850,714.25 |
150 | $41,241.32 | $17,935.74 | $23,305.57 | $2,827,408.68 |
151 | $41,241.32 | $17,789.11 | $23,452.20 | $2,803,956.47 |
152 | $41,241.32 | $17,641.56 | $23,599.76 | $2,780,356.72 |
153 | $41,241.32 | $17,493.08 | $23,748.24 | $2,756,608.48 |
154 | $41,241.32 | $17,343.66 | $23,897.66 | $2,732,710.82 |
155 | $41,241.32 | $17,193.31 | $24,048.01 | $2,708,662.81 |
156 | $41,241.32 | $17,042.00 | $24,199.31 | $2,684,463.49 |
157 | $41,241.32 | $16,889.75 | $24,351.57 | $2,660,111.93 |
158 | $41,241.32 | $16,736.54 | $24,504.78 | $2,635,607.15 |
159 | $41,241.32 | $16,582.36 | $24,658.96 | $2,610,948.19 |
160 | $41,241.32 | $16,427.22 | $24,814.10 | $2,586,134.09 |
161 | $41,241.32 | $16,271.09 | $24,970.22 | $2,561,163.87 |
162 | $41,241.32 | $16,113.99 | $25,127.33 | $2,536,036.54 |
163 | $41,241.32 | $15,955.90 | $25,285.42 | $2,510,751.12 |
164 | $41,241.32 | $15,796.81 | $25,444.51 | $2,485,306.61 |
165 | $41,241.32 | $15,636.72 | $25,604.60 | $2,459,702.01 |
166 | $41,241.32 | $15,475.63 | $25,765.69 | $2,433,936.32 |
167 | $41,241.32 | $15,313.52 | $25,927.80 | $2,408,008.52 |
168 | $41,241.32 | $15,150.39 | $26,090.93 | $2,381,917.59 |
169 | $41,241.32 | $14,986.23 | $26,255.09 | $2,355,662.50 |
170 | $41,241.32 | $14,821.04 | $26,420.27 | $2,329,242.23 |
171 | $41,241.32 | $14,654.82 | $26,586.50 | $2,302,655.73 |
172 | $41,241.32 | $14,487.54 | $26,753.77 | $2,275,901.95 |
173 | $41,241.32 | $14,319.22 | $26,922.10 | $2,248,979.85 |
174 | $41,241.32 | $14,149.83 | $27,091.49 | $2,221,888.37 |
175 | $41,241.32 | $13,979.38 | $27,261.94 | $2,194,626.43 |
176 | $41,241.32 | $13,807.86 | $27,433.46 | $2,167,192.97 |
177 | $41,241.32 | $13,635.26 | $27,606.06 | $2,139,586.91 |
178 | $41,241.32 | $13,461.57 | $27,779.75 | $2,111,807.16 |
179 | $41,241.32 | $13,286.79 | $27,954.53 | $2,083,852.63 |
180 | $41,241.32 | $13,110.91 | $28,130.41 | $2,055,722.22 |
181 | $41,241.32 | $12,933.92 | $28,307.40 | $2,027,414.82 |
182 | $41,241.32 | $12,755.82 | $28,485.50 | $1,998,929.32 |
183 | $41,241.32 | $12,576.60 | $28,664.72 | $1,970,264.60 |
184 | $41,241.32 | $12,396.25 | $28,845.07 | $1,941,419.53 |
185 | $41,241.32 | $12,214.76 | $29,026.55 | $1,912,392.98 |
186 | $41,241.32 | $12,032.14 | $29,209.18 | $1,883,183.80 |
187 | $41,241.32 | $11,848.36 | $29,392.95 | $1,853,790.85 |
188 | $41,241.32 | $11,663.43 | $29,577.88 | $1,824,212.97 |
189 | $41,241.32 | $11,477.34 | $29,763.98 | $1,794,448.99 |
190 | $41,241.32 | $11,290.07 | $29,951.24 | $1,764,497.75 |
191 | $41,241.32 | $11,101.63 | $30,139.69 | $1,734,358.06 |
192 | $41,241.32 | $10,912.00 | $30,329.31 | $1,704,028.75 |
193 | $41,241.32 | $10,721.18 | $30,520.14 | $1,673,508.61 |
194 | $41,241.32 | $10,529.16 | $30,712.16 | $1,642,796.45 |
195 | $41,241.32 | $10,335.93 | $30,905.39 | $1,611,891.06 |
196 | $41,241.32 | $10,141.48 | $31,099.84 | $1,580,791.23 |
197 | $41,241.32 | $9,945.81 | $31,295.51 | $1,549,495.72 |
198 | $41,241.32 | $9,748.91 | $31,492.41 | $1,518,003.31 |
199 | $41,241.32 | $9,550.77 | $31,690.55 | $1,486,312.77 |
200 | $41,241.32 | $9,351.38 | $31,889.93 | $1,454,422.83 |
201 | $41,241.32 | $9,150.74 | $32,090.57 | $1,422,332.26 |
202 | $41,241.32 | $8,948.84 | $32,292.48 | $1,390,039.78 |
203 | $41,241.32 | $8,745.67 | $32,495.65 | $1,357,544.13 |
204 | $41,241.32 | $8,541.22 | $32,700.10 | $1,324,844.03 |
205 | $41,241.32 | $8,335.48 | $32,905.84 | $1,291,938.19 |
206 | $41,241.32 | $8,128.44 | $33,112.87 | $1,258,825.32 |
207 | $41,241.32 | $7,920.11 | $33,321.21 | $1,225,504.11 |
208 | $41,241.32 | $7,710.46 | $33,530.85 | $1,191,973.26 |
209 | $41,241.32 | $7,499.50 | $33,741.82 | $1,158,231.44 |
210 | $41,241.32 | $7,287.21 | $33,954.11 | $1,124,277.33 |
211 | $41,241.32 | $7,073.58 | $34,167.74 | $1,090,109.59 |
212 | $41,241.32 | $6,858.61 | $34,382.71 | $1,055,726.88 |
213 | $41,241.32 | $6,642.28 | $34,599.04 | $1,021,127.84 |
214 | $41,241.32 | $6,424.60 | $34,816.72 | $986,311.12 |
215 | $41,241.32 | $6,205.54 | $35,035.78 | $951,275.34 |
216 | $41,241.32 | $5,985.11 | $35,256.21 | $916,019.13 |
217 | $41,241.32 | $5,763.29 | $35,478.03 | $880,541.10 |
218 | $41,241.32 | $5,540.07 | $35,701.25 | $844,839.86 |
219 | $41,241.32 | $5,315.45 | $35,925.87 | $808,913.99 |
220 | $41,241.32 | $5,089.42 | $36,151.90 | $772,762.09 |
221 | $41,241.32 | $4,861.96 | $36,379.36 | $736,382.73 |
222 | $41,241.32 | $4,633.07 | $36,608.24 | $699,774.49 |
223 | $41,241.32 | $4,402.75 | $36,838.57 | $662,935.92 |
224 | $41,241.32 | $4,170.97 | $37,070.35 | $625,865.58 |
225 | $41,241.32 | $3,937.74 | $37,303.58 | $588,562.00 |
226 | $41,241.32 | $3,703.04 | $37,538.28 | $551,023.72 |
227 | $41,241.32 | $3,466.86 | $37,774.46 | $513,249.26 |
228 | $41,241.32 | $3,229.19 | $38,012.12 | $475,237.13 |
229 | $41,241.32 | $2,990.03 | $38,251.28 | $436,985.85 |
230 | $41,241.32 | $2,749.37 | $38,491.95 | $398,493.90 |
231 | $41,241.32 | $2,507.19 | $38,734.13 | $359,759.77 |
232 | $41,241.32 | $2,263.49 | $38,977.83 | $320,781.95 |
233 | $41,241.32 | $2,018.25 | $39,223.06 | $281,558.88 |
234 | $41,241.32 | $1,771.47 | $39,469.84 | $242,089.04 |
235 | $41,241.32 | $1,523.14 | $39,718.17 | $202,370.86 |
236 | $41,241.32 | $1,273.25 | $39,968.07 | $162,402.80 |
237 | $41,241.32 | $1,021.78 | $40,219.53 | $122,183.26 |
238 | $41,241.32 | $768.74 | $40,472.58 | $81,710.68 |
239 | $41,241.32 | $514.10 | $40,727.22 | $40,983.46 |
240 | $41,241.32 | $257.85 | $40,983.46 | $0.00 |
All information should be independently reviewed and verified for accuracy. IDX information is provided exclusively for consumers' personal, noncommercial use and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information current as of March 30, 2025 at 12:00:00 PM UTC.
You may not reproduce or redistribute this data, it is for viewing purposes only. This data is deemed reliable, but is not guaranteed accurate by the MLS or NTREIS. This data was last updated on: March 30, 2025 at 12:00:00 PM UTC
Listed By: Matthew Marshall of Drake Real Estate & Investment
Notifications