Log In/Sign Up
Your email has been sent.
The Yellowstone Apartments 4706 Yellowstone Blvd 25 Unit Apartment Building $2,900,000 ($116,000/Unit) 6.50% Cap Rate Houston, TX 77021



Investment Highlights
- Located Near NRG Stadium
- Near University of Houston
- New Light Fixtures, Plumbing, Electrical and HVAC- All units have Granite and/or Quartz Countertops
- Close Proximity to Medical Center
- Gated Parking
- Section 8 Housing
Executive Summary
4706 Yellowstone Apartments presents a rare opportunity to acquire a fully renovated 25-unit multifamily asset in Houston, Texas, offered at a price supported by a recent third-party appraisal of approximately $3.25 million.
The property is currently in lease-up following a comprehensive capital improvement program totaling approximately $1.41 million. Renovation has been completed across all major systems and interiors, positioning the asset for operational stabilization with minimal near-term capital requirements.
Current leasing activity is achieving rental rates that exceed prior appraisal assumptions, with executed leases reflecting full market rents. Temporary concessions have been strategically structured and are scheduled to burn off, resulting in organic income growth without the need for further operational changes.
This offering is ideally suited for investors seeking a stabilized-quality asset with remaining lease-up upside, allowing for immediate NOI expansion through occupancy growth while acquiring at a basis supported by both cost and third-party valuation.
Structured financing available for qualified buyers. NO equity / NO partnerships / NO JV.
Financing is offered strictly as a purchase structure for qualified investors with defined exit strategies.
“Detailed financials and offering memorandum available upon request.”
The property is currently in lease-up following a comprehensive capital improvement program totaling approximately $1.41 million. Renovation has been completed across all major systems and interiors, positioning the asset for operational stabilization with minimal near-term capital requirements.
Current leasing activity is achieving rental rates that exceed prior appraisal assumptions, with executed leases reflecting full market rents. Temporary concessions have been strategically structured and are scheduled to burn off, resulting in organic income growth without the need for further operational changes.
This offering is ideally suited for investors seeking a stabilized-quality asset with remaining lease-up upside, allowing for immediate NOI expansion through occupancy growth while acquiring at a basis supported by both cost and third-party valuation.
Structured financing available for qualified buyers. NO equity / NO partnerships / NO JV.
Financing is offered strictly as a purchase structure for qualified investors with defined exit strategies.
“Detailed financials and offering memorandum available upon request.”
Data Room Click Here to Access
Financial Summary (Pro Forma - 2025) 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 - 2025) 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
Amenities
Unit Amenities
- Air Conditioning
- Disposal
- Microwave
- Storage Space
- Heating
- Kitchen
- Oven
- Range
- Tub/Shower
- Freezer
- Smoke Free
Site Amenities
- Courtyard
- Laundry Facilities
- Playground
- Smoke Free
- Wi-Fi
- Public Transportation
Unit Mix Information
| Description | No. Units | Avg. Rent/Mo | SF |
|---|---|---|---|
| 1+1 | 19 | $1,080 | 550 |
| 2+1 | 6 | $1,312 | 750 |
1 1
Fairly walkable
50/100
Very drivable
80/100
Some public transit
40/100
Moderately bikeable
60/100
Property Taxes
| Parcel Number | 0572790130021 | Total Assessment | $1,326,119 |
| Land Assessment | $360,000 | Annual Taxes | ($1) ($0.00/SF) |
| Improvements Assessment | $966,119 | Tax Year | 2025 |
Property Taxes
Parcel Number
0572790130021
Land Assessment
$360,000
Improvements Assessment
$966,119
Total Assessment
$1,326,119
Annual Taxes
($1) ($0.00/SF)
Tax Year
2025
1 of 26
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
Presented by
The Yellowstone Apartments | 4706 Yellowstone Blvd
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.
