Log In/Sign Up
Your email has been sent.
Hampshire Park Townhomes 309 E New Hampshire St 37 Unit Apartment Building $3,100,000 ($83,784/Unit) 8.57% Cap Rate Harlingen, TX 78550
Investment Highlights
- There is good unit mix of 1, 2 and 3 bedrooms, and ten unit with 2 car garages. All units have laundry connections.
Executive Summary
Prime investment opportunity, 97% current occupancy, low maintenance property, rapidly growing area, space for adding garages or storage units.
Data Room Click Here to Access
- Offering Memorandum
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 | $3,100,000 | Building Class | B |
| Price Per Unit | $83,784 | Lot Size | 2.79 AC |
| Sale Type | Investment | Building Size | 40,000 SF |
| Cap Rate | 8.57% | Average Occupancy | 100% |
| No. Units | 37 | No. Stories | 2 |
| Property Type | Multifamily | Year Built | 2008 |
| Property Subtype | Apartment | Parking Ratio | 2.17/1,000 SF |
| Apartment Style | Garden | ||
| Zoning | MF - Multifamily | ||
| Price | $3,100,000 |
| Price Per Unit | $83,784 |
| Sale Type | Investment |
| Cap Rate | 8.57% |
| No. Units | 37 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Garden |
| Building Class | B |
| Lot Size | 2.79 AC |
| Building Size | 40,000 SF |
| Average Occupancy | 100% |
| No. Stories | 2 |
| Year Built | 2008 |
| Parking Ratio | 2.17/1,000 SF |
| Zoning | MF - Multifamily |
Amenities
Unit Amenities
- Air Conditioning
- Cable Ready
- Disposal
- Washer/Dryer Hookup
- Ceiling Fans
- Tile Floors
- Refrigerator
- Range
- Walk-In Closets
- Carpet
- Patio
Site Amenities
- Fenced Lot
Unit Mix Information
| Description | No. Units | Avg. Rent/Mo | SF |
|---|---|---|---|
| 2+2 | 4 | - | 1,192 |
| 2+2.5 | 18 | $950.00 | 1,225 |
| 3+2.5 | 6 | $1,350 | 1,566 |
| 2+1 | 9 | $900.00 | 660 |
1 1
Property Taxes
| Parcel Number | 157601-0010-001000 | Total Assessment | $2,625,000 |
| Land Assessment | $111,440 | Annual Taxes | ($1) ($0.00/SF) |
| Improvements Assessment | $2,513,560 | Tax Year | 2025 |
Property Taxes
Parcel Number
157601-0010-001000
Land Assessment
$111,440
Improvements Assessment
$2,513,560
Total Assessment
$2,625,000
Annual Taxes
($1) ($0.00/SF)
Tax Year
2025
1 of 6
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
Presented by
Miramar Real Estate LLc
Hampshire Park Townhomes | 309 E New Hampshire 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.
Your message has been sent!
Activate your LoopNet account now to track properties, get real-time alerts, save time on future inquiries, and more.