Log In/Sign Up
Your email has been sent.
1915 45th St 10,138 SF 100% Leased Retail Building Galveston, TX 77550 $1,375,000 ($135.63/SF) 10.80% Cap Rate
Investment Highlights
- Mixed-Use Asset (Residential + Commercial + Storage)
- 7 Residential Units (5 two bedrooms & 2 one bedroom units)
- Multiple Income Streams Providing Diversification
- 4 Commercial Storefronts with Long-Term Tenants
- Additional Detached Residential Structures
- Strong Historical Occupancy with value-Add Opportunity Through Rent Optimization
Executive Summary
Exceptional opportunity to acquire a high-yield mixed-use investment property in Galveston, Texas. This diversified asset includes seven residential units, additional detached residential structures, rear storage income, and four commercial storefront spaces with long-term tenancy history. The property produces $196,800 in projected annual gross income and offers a pro forma cap rate of 10.8%. Even under conservative underwriting with vacancy and repair reserves, the asset performs near a 9% cap rate, making it attractive to both cash-flow investors and leveraged buyers. Multiple income streams provide stability, while value-add potential exists through rent optimization and continued property improvements. Several commercial tenants have occupied the property since 2010, demonstrating strong location fundamentals and tenant retention.
This is a rare opportunity to acquire a high-performing coastal Texas mixed-use asset with immediate income and long-term upside.
This is a rare opportunity to acquire a high-performing coastal Texas mixed-use asset with immediate income and long-term upside.
Financial Summary (Pro Forma - 2025) |
Annual | Annual Per SF |
|---|---|---|
| Gross Rental Income |
$196,800
|
$19.41
|
| Other Income |
-
|
-
|
| Vacancy Loss |
$30,000
|
$2.96
|
| Effective Gross Income |
$166,800
|
$16.45
|
| Taxes |
$37,407
|
$3.69
|
| Operating Expenses |
$12,500
|
$1.23
|
| Total Expenses |
$49,907
|
$4.92
|
| Net Operating Income |
$116,893
|
$11.53
|
Financial Summary (Pro Forma - 2025)
| Gross Rental Income | |
|---|---|
| Annual | $196,800 |
| Annual Per SF | $19.41 |
| Other Income | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Vacancy Loss | |
|---|---|
| Annual | $30,000 |
| Annual Per SF | $2.96 |
| Effective Gross Income | |
|---|---|
| Annual | $166,800 |
| Annual Per SF | $16.45 |
| Taxes | |
|---|---|
| Annual | $37,407 |
| Annual Per SF | $3.69 |
| Operating Expenses | |
|---|---|
| Annual | $12,500 |
| Annual Per SF | $1.23 |
| Total Expenses | |
|---|---|
| Annual | $49,907 |
| Annual Per SF | $4.92 |
| Net Operating Income | |
|---|---|
| Annual | $116,893 |
| Annual Per SF | $11.53 |
Property Facts
Sale Type
Investment
Property Type
Retail
Property Subtype
Building Size
10,138 SF
Year Built
1970
Price
$1,375,000
Price Per SF
$135.63
Cap Rate
10.80%
NOI
$148,500
Percent Leased
100%
Tenancy
Multiple
Building Height
2 Stories
Building FAR
1.69
Lot Size
0.14 AC
Zoning
None - N/A
Parking
14 Spaces (1.38 Spaces per 1,000 SF Leased)
Frontage
120’ on 45th Street
Major Tenants
- Tenant
- Industry
- SF Occupied
- Rent/SF
- Lease End
- Cutting Edge
- Services
- -
- -
- -
| Tenant | Industry | SF Occupied | Rent/SF | Lease End | ||
| Cutting Edge | Services | - | - | - |
Walk Score®
Very Walkable (70)
Nearby Major Retailers
Property Taxes
| Parcel Number | 2965-0109-0013-000 | Total Assessment | $1,698,300 |
| Land Assessment | $95,100 | Annual Taxes | $37,407 ($3.69/SF) |
| Improvements Assessment | $1,603,200 | Tax Year | 2025 |
Property Taxes
Parcel Number
2965-0109-0013-000
Land Assessment
$95,100
Improvements Assessment
$1,603,200
Total Assessment
$1,698,300
Annual Taxes
$37,407 ($3.69/SF)
Tax Year
2025
1 of 12
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
Presented by
Urban Access Properties
1915 45th St
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.