12-Unit Multifamily in Houston, TX
Harris County, TX · listed Aug 10, 2026 (79 days)
- $/unit
- $91,000
- ▼ 1% vs TX · 49th pct
- Cap rate
- 9.3%
- ▲ 1.9 pts vs TX median
- NOI
- $101K
- $8,426/unit/yr
- Units
- 12
- 1 bldg · 1947
Financials
- Asking price
- $1,092,000
- Price per unit
- $91,000
- Price per sq ft
- $118
- Gross rent / year
- Not stated
- Net operating income
- $101,113
- NOI per unit
- $8,426
- Cap rate
- 9.3%
- Gross yield
- Not stated
- Occupancy
- 100%
As stated by the seller. Verify during due diligence.
Building
- Units
- 12
- Unit mix
- Every unit is a spacious 2-bedroom, 1-bathroom
- Buildings
- 1
- Year built
- 1947
- Building size
- 9,226 sq ft
- Avg unit size
- 769 sq ft
- Lot size
- Not stated
- Condition
- Value-add
Deal terms
- Owner financing
- Not stated
Listing
- Listed
- Aug 10, 2026
- Days on market
- 79 days
- On MultifamilyRadar
- Oct 28, 2026
- Last price change
- Not stated
- Location
- Approximate (~0.5 mi)
- Listing #
- 1351
About this property
(address on request)reet is a fully leased 12-unit multifamily property in Houston's Greater Third Ward, offered at $1,092,000 — $91,000 per unit and $121 per square foot. Every unit is a spacious 2-bedroom, 1-bathroom, a single efficient floor plan across the entire building that keeps renovation, leasing, and management straightforward.
Ownership completed a unit-by-unit repositioning through 2025 and 2026. Eight units have been renovated with new cabinetry, quartz countertops, stainless appliances, fully tiled baths, luxury vinyl plank flooring, and new lighting and hardware. Beyond the units, the seller invested over $20,000 replacing the sewer line and the plumbing beneath the slab.
The property delivers 100% occupancy with $13,819 in monthly scheduled rent and in-place NOI of approximately $101,113, a 9.26% return on the asking price. Four classic units remain on legacy rents between $970 and $1,100 against a proven renovated market rent of $1,250. Renovating those four at a budgeted $18,000 each, plus rolling the existing water and laundry fee schedule across the full rent roll, supports stabilized NOI of $113,538, a 10.40% cap.
The site offers 12 on-site parking spaces, security cameras, and a tenant laundry room. The University of Houston and Texas Southern University are within a mile, the Texas Medical Center is an eight-minute drive, and downtown is seven minutes.
12-Unit Multifamily | 100% Leased | 9.26% Cap | Minutes from UH & TSU
Highlights
- 100% occupied — all 12 units leased as of the August 2026 rent roll, $13,819 monthly scheduled rent
- 9.26% in-place cap rate on $1,092,000 — $91,000 per unit, $121 per SF
- 10.40% stabilized cap with $12,972 of annual loss to lease still on the table
- Eight of twelve units fully renovated in 2025–26 — new kitchens, quartz counters, stainless appliances, tiled baths and LVP flooring
- $20,000+ in sewer and under-slab plumbing already replaced — the biggest capital risk in a 1947 building, solved
- Four classic units at $970–$1,100 against $1,250 achieved market rent — $10,572 of annual mark-to-market on a $72,000 budget
- University and medical demand — UH and TSU within a mile, Texas Medical Center 8 minutes, downtown 7 minutes
Location
Approximate area. The exact address is shared on request.
Similar buildings nearby
| Property | Price | $/unit$/unit vs median | Cap |
|---|---|---|---|
| $350K | $44K$44K | — | |
Houston, TX▼ 1% cutValue-add | $1.11M | $185K$185K | — |
Houston, TXValue-add | $899K | $150K$150K | — |
Houston, TXOwner financing | $950K | $158K$158K | — |
High yieldStabilized | $850K | $57K$57K | 5.8% |
High yieldStabilized | $675K | $135K$135K | 10% |


