Aerial view of Foxglade Ranch at golden hour
Terrell, Texas · 22 Acres · Est. 2026

A working ranch,
reimagined as an investment.

Foxglade Ranch is a 40-acre lakeside equestrian estate in Terrell, Texas — 30 minutes from Dallas — structured to produce $84,000 in monthly revenue with zero equity required from the owner.

$84K
Monthly revenue
Owner, contracted
$62,710
Monthly cash flow
After debt service
3.95:1
Coverage ratio
Revenue vs. loan
0%
Owner equity
100% loan-financed
Executive summary

An investment structured around the land, not against it.

Foxglade Ranch combines the growing short-term rental market with specialized equestrian hospitality through a loan-based development model. The owner contributes no equity. Subletting investors underwrite unit operations at $50,000 each and earn back their capital in roughly four months.

The land sits thirty minutes east of Dallas on 40 acres, anchored by a private 3-acre lake and pool. Three property typologies define the estate: a purpose-built equestrian center, a main ranch residence, and a portfolio of luxury guest cottages.

40 acres

Lakeside estate with mature oaks, level pastures, and a private 3-acre lake.

3 typologies

Equestrian Center, Main Ranch Residence, and Luxury Guest Cottages.

30 min

East of Dallas via I-20; 10 minutes from the Terrell commerce corridor.

$2.7M build

Fully specified 15-month construction plan.

$3.2M loan

30-year fixed at 7% with $500K working capital retained.

292.8% ROI

For subletting investors; 4.1-month payback.

Next step

Review the numbers, walk the land, decide from there.

Request the Deck