Share This Listing

Message

928 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

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.”

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

Price $2,900,000
Price Per Unit $116,000
Sale Type Investment
Cap Rate 6.50%
No. Units 25
Property Type Multifamily
Property Subtype
Apartment
  • Multifamily Dormitory
Apartment Style Low-Rise
Building Class C
Lot Size 0.46 AC
Building Size 18,840 SF
Average Occupancy 20%
No. Stories 2
Year Built/Renovated 1955/2025
Parking Ratio 1.7/1,000 SF
Opportunity Zone Yes
Zoning None

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
Fairly walkable
50/100
Very drivable
80/100
Some public transit
40/100
Moderately bikeable
60/100

Property Taxes

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
  • Listing ID: 34061374

  • Date on Market: 12/3/2024

  • Last Updated:

  • Address: 4706 Yellowstone Blvd, Houston, TX 77021

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") }}