$1,350,000
Asking Price
$112,500
Price/Unit
8.40%
Cap Rate
12 Units
Total Units
100%
Occupancy
1960/2024
Built/Renovated
Investment Highlights
- 100% occupied with below-market rents
- Proven $150+/unit upside potential
- Fresh capital improvements (2024): new roof, HVAC, plumbing, appliances
- Acres Homes submarket — 18.2% population growth (vs. 6.2% national)
- Proximity to Texas Medical Center (world's largest medical complex)
Unit Mix
| Type | Units | Avg Rent | SF |
|---|---|---|---|
| 1 Bed / 1 Bath | 5 | $925 | 600-700 |
| 2 Bed / 1 Bath | 7 | $1,201 | 792-800 |
Rental Income Assumptions
Projected Financials
Gross Potential Income
$0
Effective Gross Income
$0
Net Operating Income
$0
Cash-on-Cash Return
0.0%
Pro Forma Cap Rate
0.0%
Value Add (Annual NOI)
$0