FHA-insured · 221(d)(4) new construction or substantial rehab

Residences at Gateway Village Ph II

3415 Southbend Dr, Denison, TX 75020 · 96 units

Residences at Gateway Village Ph II carries a $13.7 million FHA-insured mortgage at a 2.85% note rate, endorsed by HUD on November 17, 2020 and maturing in April 2062. HUD's file put the amortized balance at $12,874,911 as of September 30, 2026, with 35 years 7 months left on the term.

Note rate
2.85%
Balance, September 2026
$12,874,911
Monthly principal and interest
$48,015
Matures
April 2062
Original amount
$13,742,300
Original amount per unit
$143,149
Term
480 months (40 years)
First payment
May 1, 2022
Initial endorsement
November 17, 2020
Final endorsement
November 10, 2022
HUD program (as filed)
221(D)(4) MKT. RATE MOD INC/ DISP FAMS (OMI)
FHA project number
11335840
Mortgage holder
Lument Real Estate Capital, Ll
Servicer
Lument Real Estate Capital, Ll

Insured during construction: initial endorsement November 2020, final endorsement November 2022 once the work was done. HUD's file does not show whether rent or income restrictions apply.

What this rate is worth to a buyer

A buyer who assumes this loan keeps 2.85%. HUD-insured apartment loans endorsed in the 12 months before September 30, 2026 carried a median note rate of 5.54% (our calculation from the same HUD file). For scale: the same $12.9 million at 5.54% over the 35 years 7 months left would run about $69,000 a month in principal and interest, against about $48,000 at this loan's rate. On note rate alone that is roughly $253,000 a year. A new loan would be sized to the property's income, so treat this as the size of the rate gap, not a payment anyone has offered.

Mortgage insurance cuts the other way. Loans insured before October 2025 usually pay a higher annual premium than the 0.25% a new loan pays, which narrows the gap; the servicer can confirm this loan's premium.

An assumption covers only the balance. If the price is well above $12.9 million, the buyer funds the gap with equity. The transfer also needs HUD's approval of the buyer, which adds time to the closing. How a HUD loan assumption works.

Interested in this loan?

Send it to the commercial mortgage team at Janover Capital LLC. Say whether you are assuming, refinancing or adding a supplemental loan, and we will give you a preliminary read on what a HUD lender is likely to need. Any terms come from the lender.

Janover Capital LLC is not HUD, FHA or the lender on this loan, and is not affiliated with or endorsed by either. The loan figures on this page come from HUD's public file and are not an offer of credit.

The deal
You

Goes to the commercial mortgage desk at Janover Capital LLC, not to HUD. Prefer email? hello@hudmultifamily.loan

Other HUD-insured loans in Denison

All 5 in Denison

Watch this loan

HUD posts this file once a month. Leave your email and we'll write when FHA 11335840 leaves it (paid off, refinanced or terminated) and with the new figures when HUD changes its balance or maturity date.

Alert emails have not started on this site yet. Sign-ups are saved and wait until they do.

Source: HUD, Insured Multifamily Mortgages, active file, current as of September 30, 2026. Street address from HUD's Insured Multifamily Properties map layer. Rates and balances are as HUD reports them; if HUD's file is wrong, this page is too. How we use the data.