Log In/Sign Up
Your email has been sent.
Waldorf 2018 25th St 23 Unit Apartment Building $2,275,000 ($98,913/Unit) 9.23% Cap Rate Galveston, TX 77550



INVESTMENT HIGHLIGHTS
- Steps to the beach
- Large courtyard area
- Lots of windows per unit
- Possibility for expansion
EXECUTIVE SUMMARY
Below market property in single best location for this type/size property on the island, $70/sq. ft, cheaper than last 2 sales on the island for this type of property. 2 sales on the island last year of comparable size were at $206 and $219/sq. ft. both on smaller lots and not as good a location as this at $139/sq. ft.. Steps to beach and Texas famous Pleasure Pier amusement park, walk to restaurants, bars, Mardi Gras parade goes right by building, on bus route and trolley car route, walk to strand and cruise terminal(Galveston is 3rd largest cruise terminal in the country). Quality old school construction, many of windows replaced with hurricane windows, most units have wood floors, tile in kitchen and baths. 13 of units have front and back doors, 4 units have windows on all 4 sides. 3 buildings, 12 units in one, 9 units in 2nd building, 2 units plus garage, work shop, laundry facilities, 2 storage units in 3rd building. On 3 1/2 lots, 18,155 sq. ft. An unusually large number of windows for older building, 8 windows in 4 of the studios, 11 windows in 4 of the 1br units so units are very light inside. This really is a great location and great opportunity to own in a growing tourist area. Broker/owner. 7 of the studios could easily and cheaply be converted to a 1 br units for more rent already did one. Could possibly convert garage and storage to another unit. Alley parking plus protected street parking. Two larger buildings are on raised foundation with crawl space. Large recently landscaped yard area. Large decks off the back of 2 large buildings for tenants to enjoy. In process of converting 2 of the studios to 1 br units for more rent which new buyer could do another 5 of the studios. Large lot may leave room for expansion with city approval.
FINANCIAL SUMMARY (PRO FORMA - 2024) Click Here to Access |
ANNUAL | ANNUAL PER SF |
|---|---|---|
| Gross Rental Income |
$99,999
|
$9.99
|
| Other Income |
-
|
-
|
| Vacancy Loss |
-
|
-
|
| 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 | - |
| Annual Per SF | - |
| Vacancy Loss | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| 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 | $2,275,000 | Apartment Style | Garden |
| Price Per Unit | $98,913 | Building Class | C |
| Sale Type | Investment | Lot Size | 0.41 AC |
| Cap Rate | 9.23% | Building Size | 16,398 SF |
| Sale Condition | 1031 Exchange | Average Occupancy | 70% |
| No. Units | 23 | No. Stories | 2 |
| Property Type | Multifamily | Year Built | 1935 |
| Property Subtype | Apartment | Opportunity Zone |
Yes
|
| Zoning | MF1 - multi family | ||
| Price | $2,275,000 |
| Price Per Unit | $98,913 |
| Sale Type | Investment |
| Cap Rate | 9.23% |
| Sale Condition | 1031 Exchange |
| No. Units | 23 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Garden |
| Building Class | C |
| Lot Size | 0.41 AC |
| Building Size | 16,398 SF |
| Average Occupancy | 70% |
| No. Stories | 2 |
| Year Built | 1935 |
| Opportunity Zone |
Yes |
| Zoning | MF1 - multi family |
AMENITIES
- Smoke Detector
UNIT AMENITIES
- Air Conditioning
- Balcony
- Heating
- Ceiling Fans
- Tile Floors
- Kitchen
- Hardwood Floors
- Refrigerator
- Range
- Yard
- Attic
- Deck
- Linen Closet
- Workshop
SITE AMENITIES
- Courtyard
- Fenced Lot
- Laundry Facilities
- Picnic Area
- Storage Space
- Maintenance on site
- Sundeck
UNIT MIX INFORMATION
| DESCRIPTION | NO. UNITS | AVG. RENT/MO | SF |
|---|---|---|---|
| 3+1 | 1 | $1,800 | - |
| 2+1 | 2 | $1,500 | - |
| 1+1 | 11 | $1,150 | - |
| Studios | 9 | $925.00 | - |
1 1
Walk Score®
Very Walkable (80)
PROPERTY TAXES
| Parcel Number | 3510-0092-2012-000 | Total Assessment | $1,362,600 (2025) |
| Land Assessment | $549,180 (2025) | Annual Taxes | ($1) ($0.00/SF) |
| Improvements Assessment | $813,420 (2025) | Tax Year | 2024 |
PROPERTY TAXES
Parcel Number
3510-0092-2012-000
Land Assessment
$549,180 (2025)
Improvements Assessment
$813,420 (2025)
Total Assessment
$1,362,600 (2025)
Annual Taxes
($1) ($0.00/SF)
Tax Year
2024
1 of 9
VIDEOS
MATTERPORT 3D EXTERIOR
MATTERPORT 3D TOUR
PHOTOS
STREET VIEW
STREET
MAP
1 of 1
Presented by
Waldorf | 2018 25th 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.
