Share This Listing

Message

942 characters remaining

Hmm, there seems to have been an error sending your message. Please try again.

Your email has been sent.

Still interested?

Contact the broker for more information about this property

2802 Whitis Avenue 2802 Whitis Ave 10 Unit Apartment Building $1,900,000 ($190,000/Unit) 6.64% Cap Rate Austin, TX 78705

Save this listing!

Favorite this listing to get notified of price updates, new media and more

Investment Highlights

  • University of Texas 6 Minute Walk

Executive Summary

Property Overview & Investment Thesis
2802 Whitis Ave is a fully renovated, turnkey apartment asset located steps from the University of Texas at Austin. The property is currently operating as a stabilized, cash-flowing studio apartment complex with no deferred maintenance and meaningful upside potential. Major capital improvements were completed in August 2025 following a full vacancy, positioning the asset for low ongoing operating risk and predictable performance. With strong in-place occupancy, modern finishes, and proximity to UT, the property is well suited for continued operation as a high-demand student and young professional rental.
Capital Improvements & Unit Upgrades
In August 2025, the property underwent a comprehensive renovation encompassing both exterior and interior improvements. Exterior upgrades included a new pitched roof, new siding, fresh exterior paint, and removal of the awning, resulting in a clean, modern curb appeal. Interior renovations were completed in every unit and included updated plumbing and electrical systems, new vinyl flooring and trim, updated windows, fresh interior paint, and new drywall where needed. Kitchens were fully upgraded with new cabinetry, butcher block countertops, and stainless steel appliances including refrigerator, electric range, and microwave. Bathrooms were fully remodeled with new tile, bathtub, vanity, mirror, and toilet. Additional upgrades include updated lighting throughout each unit, ceiling fans, bathroom vent fans, and modern fixtures. All ten studio units are delivered fully furnished with a washer/dryer laundry, full or queen-size Murphy bed, sofa, desk, and chair, allowing for immediate, turnkey leasing.
Operations, Stability & Upside
As of September 1, 2025, the property is fully stabilized at 100% occupancy. Comparable studio units in nearby high-rise developments with additional amenities are currently achieving rents of approximately $2,000 per month—roughly $600 per month higher than in-place rents at 2802 Whitis Ave—indicating potential upside through improved marketing and future rent growth. Additionally, the property currently does not monetize its six on-site parking spaces. Market data suggests parking can conservatively achieve at least $50 per space per month, with nearby properties charging up to $200 per month for off-street parking. Actual maintenance expenses are currently running at approximately half of the modeled expenses, with underwriting based on reserve study projections that include future capital savings, providing a conservative expense profile.
Location Overview
2802 Whitis Ave benefits from an exceptional location in the heart of West Campus. The property is a six-minute walk to the University of Texas at Austin campus and is located just 1.5 blocks from Guadalupe Street, the primary retail, dining, and shopping corridor serving UT students. Despite its proximity to campus activity, Whitis Avenue is known for being a quieter residential street, offering tenants a more peaceful living environment while remaining immediately adjacent to campus amenities. This combination of walkability, convenience, and relative quiet makes the location highly desirable and supports consistent rental demand.
Unit Mix & Risk Mitigation
All ten units at 2802 Whitis Ave are studios, each approximately 257 square feet. The studio-only layout naturally limits large gatherings and parties, which helps reduce wear and tear on the units and mitigates tenant-related damage risk. This unit mix, combined with durable finishes and full renovations, supports lower long-term maintenance costs and stable operations.

Financial Summary (Actual - 2025)

Annual Annual Per SF
Gross Rental Income $176,436 $68.12
Other Income $11,790 $4.55
Vacancy Loss $9,411 $3.63
Effective Gross Income $178,815 $69.04
Taxes $21,202 $8.19
Operating Expenses $31,422 $12.13
Total Expenses $52,624 $20.32
Net Operating Income $126,191 $48.72

Financial Summary (Actual - 2025)

Gross Rental Income
Annual $176,436
Annual Per SF $68.12
Other Income
Annual $11,790
Annual Per SF $4.55
Vacancy Loss
Annual $9,411
Annual Per SF $3.63
Effective Gross Income
Annual $178,815
Annual Per SF $69.04
Taxes
Annual $21,202
Annual Per SF $8.19
Operating Expenses
Annual $31,422
Annual Per SF $12.13
Total Expenses
Annual $52,624
Annual Per SF $20.32
Net Operating Income
Annual $126,191
Annual Per SF $48.72

Property Facts

Price $1,900,000
Price Per Unit $190,000
Sale Type Investment
Cap Rate 6.64%
Gross Rent Multiplier 10.09
No. Units 10
Property Type Multifamily
Property Subtype
Apartment
  • Multifamily Dormitory
Apartment Style Low-Rise
Building Class C
Lot Size 0.12 AC
Building Size 2,590 SF
Average Occupancy 100%
No. Stories 1
Year Built/Renovated 1956/2025
Parking Ratio 0.5/1,000 SF
Zoning MF-5 - Zoned for multi-family use

Amenities

  • Smoke Detector

Unit Amenities

  • Air Conditioning
  • Microwave
  • Washer/Dryer
  • Heating
  • Ceiling Fans
  • Kitchen
  • Refrigerator
  • Stainless Steel Appliances
  • Range
  • Tub/Shower
  • Wi-Fi
  • Double Pane Windows
  • Vinyl Flooring

Site Amenities

  • 24 Hour Access
  • Laundry Facilities
  • Furnished Units Available
  • Public Transportation
  • Walk To Campus

Unit Mix Information

Description No. Units Avg. Rent/Mo SF
Studios 10 $1,400 257
Walk Score®
Walker's Paradise (93)
Bike Score®
Very Bikeable (81)
What is a Walk Score®, Transit Score® & Bike Score®?
Walk Score® measures the walkability of any address.
Transit Score® measures access to public transit.
Bike Score® measures bikeability of a location.
What is a Walk Score®
, Transit Score® & Bike Score?
Walk Score® measures the walkability
of any address. Transit Score®
measures access to public transit. Bike Score®
measures bikeability of a location.®

Property Taxes

Property Taxes

Parcel Number
208371
Land Assessment
$776,250
Improvements Assessment
$259,750
Total Assessment
$1,036,000
Annual Taxes
$21,202 ($8.19/SF)
Tax Year
2025
  • Listing ID: 39159385

  • Date on Market: 1/21/2026

  • Last Updated:

  • Address: 2802 Whitis Ave, Austin, TX 78705

Link copied
Your LoopNet account has been created!

Please Share Your Feedback

We welcome any feedback on how we can improve LoopNet to better serve your needs.
X
{{ getErrorText(feedbackForm.starRating, "rating") }}
255 character limit ({{ remainingChars() }} charactercharacters remainingover)
{{ getErrorText(feedbackForm.msg, "rating") }}
{{ getErrorText(feedbackForm.fname, "first name") }}
{{ getErrorText(feedbackForm.lname, "last name") }}
{{ getErrorText(feedbackForm.phone, "phone number") }}
{{ getErrorText(feedbackForm.phonex, "phone extension") }}
{{ getErrorText(feedbackForm.email, "email address") }}