Log In/Sign Up
Your email has been sent.
Bayshore Townhouses 3302 Burke Rd 15 Unit Apartment Building $1,450,000 ($96,667/Unit) 5.44% Cap Rate Pasadena, TX 77504
INVESTMENT HIGHLIGHTS
- Long term tenants
- Maintenance fee includes: Exterior Building, Grounds, Recreational Facilities, Water and Sewer
- Walking distance to Shopping and Food Stores on Spencer Hwy
- Covered / Assigned parking
- Bayshore Townhouses Homeowners Association
EXECUTIVE SUMMARY
Motivated Seller! - Will Consider All Offers - 15 Separate Condominium Units being sold as a package - Steady income with long term tenants - Many at below market rents - Bayshore Townhouses HOA management office onsite - Maintenance Fee Includes: building exterior, grounds, recreational facilities, water and sewer - Covered Parking - Fenced Patio - Added convenience of two Laundry Rooms and Two Pools - Located in Zone X - Motivated Seller - Make an Offer!
FINANCIAL SUMMARY (ACTUAL - 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 (ACTUAL - 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 | $1,450,000 | Apartment Style | Townhome |
| Price Per Unit | $96,667 | Building Class | C |
| Sale Type | Investment | Lot Size | 10.11 AC |
| Cap Rate | 5.44% | Building Size | 13,941 SF |
| Gross Rent Multiplier | 8.5 | Average Occupancy | 100% |
| No. Units | 15 | No. Stories | 1 |
| Property Type | Multifamily | Year Built | 1969 |
| Property Subtype | Apartment |
| Price | $1,450,000 |
| Price Per Unit | $96,667 |
| Sale Type | Investment |
| Cap Rate | 5.44% |
| Gross Rent Multiplier | 8.5 |
| No. Units | 15 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Townhome |
| Building Class | C |
| Lot Size | 10.11 AC |
| Building Size | 13,941 SF |
| Average Occupancy | 100% |
| No. Stories | 1 |
| Year Built | 1969 |
AMENITIES
UNIT AMENITIES
- Air Conditioning
- Heating
- Ceiling Fans
- Refrigerator
- Range
- Tub/Shower
- Carpet
- Family Room
- Patio
- Vinyl Flooring
SITE AMENITIES
- 24 Hour Access
- Laundry Facilities
- Pool
- Tenant Controlled HVAC
- Trash Pickup - Curbside
- Smoke Detector
UNIT MIX INFORMATION
| DESCRIPTION | NO. UNITS | AVG. RENT/MO | SF |
|---|---|---|---|
| 1+1 | 1 | $750.00 | 728 |
| 2+1 | 9 | $962.50 | 828 - 945 |
| 3+1.5 | 5 | $1,000 | 1,110 - 1,184 |
1 of 14
VIDEOS
MATTERPORT 3D EXTERIOR
MATTERPORT 3D TOUR
PHOTOS
STREET VIEW
STREET
MAP
Presented by
Bayshore Townhouses | 3302 Burke Rd
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.