Log In/Sign Up
Your email has been sent.
Broadstone Apartments 1410 SW 9th Ave 33 Unit Apartment Building $1,975,000 ($59,848/Unit) 6.68% Cap Rate Amarillo, TX 79101
Executive Summary
Under market rents, new owner can implement RUBS, $645,000 in Cap Ex since 2021
Financial Summary (Pro Forma - 2024) Click Here to Access |
Annual | Annual Per SF |
|---|---|---|
| Gross Rental Income |
$99,999
|
$9.99
|
| Other Income |
$99,999
|
$9.99
|
| Vacancy Loss |
$99,999
|
$9.99
|
| Effective Gross Income |
$99,999
|
$9.99
|
| Taxes |
$99,999
|
$9.99
|
| Operating Expenses |
$99,999
|
$9.99
|
| Total Expenses |
$99,999
|
$9.99
|
| Net Operating Income |
$99,999
|
$9.99
|
Financial Summary (Pro Forma - 2024) Click Here to Access
| Gross Rental Income | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Other Income | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Vacancy Loss | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Effective Gross Income | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Taxes | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Operating Expenses | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Total Expenses | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Net Operating Income | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
Property Facts
| Price | $1,975,000 | Building Class | C |
| Price Per Unit | $59,848 | Lot Size | 0.62 AC |
| Sale Type | Investment | Building Size | 17,100 SF |
| Cap Rate | 6.68% | Average Occupancy | 97% |
| No. Units | 33 | No. Stories | 2 |
| Property Type | Multifamily | Year Built/Renovated | 1963/2021 |
| Property Subtype | Apartment | Parking Ratio | 1.04/1,000 SF |
| Apartment Style | Garden | ||
| Zoning | MF1 | ||
| Price | $1,975,000 |
| Price Per Unit | $59,848 |
| Sale Type | Investment |
| Cap Rate | 6.68% |
| No. Units | 33 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Garden |
| Building Class | C |
| Lot Size | 0.62 AC |
| Building Size | 17,100 SF |
| Average Occupancy | 97% |
| No. Stories | 2 |
| Year Built/Renovated | 1963/2021 |
| Parking Ratio | 1.04/1,000 SF |
| Zoning | MF1 |
Unit Mix Information
| Description | No. Units | Avg. Rent/Mo | SF |
|---|---|---|---|
| Studios | 12 | $625.00 | 450 |
| 1+1 | 12 | $775.00 | 750 |
| 2+1 | 9 | $825.00 | 900 |
Property Taxes
| Parcel Numbers | Total Assessment | $667,223 (2025) | |
| Land Assessment | $16,205 (2025) | Annual Taxes | ($1) ($0.00/SF) |
| Improvements Assessment | $651,018 (2025) | Tax Year | 2024 |
Property Taxes
Parcel Numbers
Land Assessment
$16,205 (2025)
Improvements Assessment
$651,018 (2025)
Total Assessment
$667,223 (2025)
Annual Taxes
($1) ($0.00/SF)
Tax Year
2024
1 of 16
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
Presented by
Broadstone Apartments | 1410 SW 9th Ave
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.
Your message has been sent!
Activate your LoopNet account now to track properties, get real-time alerts, save time on future inquiries, and more.