Log In/Sign Up
Your email has been sent.
Campus Walk Apartments 2425 Louise St 34 Unit Apartment Building $3,550,000 ($104,412/Unit) 5.87% Cap Rate Denton, TX 76201
Executive Summary
Campus Walk Apartments is a 34-unit multifamily asset in Denton, Texas, located just minutes from the University of North Texas and near Texas Woman’s University, Downtown Denton, and major area employers. The property consists of one two-story building totaling 13,940 net rentable square feet on 0.72 acres and is comprised entirely of efficient one-bedroom units averaging approximately 410 square feet. Positioned in one of Denton’s most active rental corridors, Campus Walk offers investors a well-located asset supported by consistent demand drivers, strong connectivity, and close proximity to the area’s major universities, employment centers, dining, and retail amenities.
Financial Summary (Actual - 2025) 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 (Actual - 2025) 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 | $3,550,000 | Building Class | C |
| Price Per Unit | $104,412 | Lot Size | 0.72 AC |
| Sale Type | Investment | Building Size | 13,940 SF |
| Cap Rate | 5.87% | Average Occupancy | 91% |
| No. Units | 34 | No. Stories | 2 |
| Property Type | Multifamily | Year Built | 1965 |
| Property Subtype | Apartment | Parking Ratio | 2.87/1,000 SF |
| Apartment Style | Low-Rise | ||
| Zoning | 23A - Mixed Use | ||
| Price | $3,550,000 |
| Price Per Unit | $104,412 |
| Sale Type | Investment |
| Cap Rate | 5.87% |
| No. Units | 34 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Low-Rise |
| Building Class | C |
| Lot Size | 0.72 AC |
| Building Size | 13,940 SF |
| Average Occupancy | 91% |
| No. Stories | 2 |
| Year Built | 1965 |
| Parking Ratio | 2.87/1,000 SF |
| Zoning | 23A - Mixed Use |
Amenities
Unit Amenities
- Air Conditioning
- Heating
- Kitchen
- Refrigerator
- Oven
- Range
Site Amenities
- 24 Hour Access
- Laundry Facilities
- Tenant Controlled HVAC
- Recycling
- Trash Pickup - Curbside
- Walk-Up
- Smoke Detector
Unit Mix Information
| Description | No. Units | Avg. Rent/Mo | SF |
|---|---|---|---|
| 1+1 | 34 | - | 500 |
1 1
Moderately walkable
60/100
Exceptionally drivable
90/100
Some public transit
40/100
Fairly bikeable
40/100
Property Taxes
| Parcel Number | R26303 | Total Assessment | $1,880,020 |
| Land Assessment | $468,000 | Annual Taxes | ($1) ($0.00/SF) |
| Improvements Assessment | $1,412,020 | Tax Year | 2025 |
Property Taxes
Parcel Number
R26303
Land Assessment
$468,000
Improvements Assessment
$1,412,020
Total Assessment
$1,880,020
Annual Taxes
($1) ($0.00/SF)
Tax Year
2025
1 of 8
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
Presented by
Ahmeti Realty Group
Campus Walk Apartments | 2425 Louise 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.