22-Unit Multifamily in Houston, TX
Harris County, TX · listed Aug 26, 2026 (62 days)
- $/unit
- $90,909
- ▼ 1% vs TX · 49th pct
- Cap rate
- 7.3%
- ▼ 0.1 pts vs TX median
- NOI
- $147K
- $6,660/unit/yr
- Units
- 22
- 3 bldg · 1960
Financials
- Asking price
- $2,000,000
- Price per unit
- $90,909
- Price per sq ft
- $125
- Gross rent / year
- $266,400
- Net operating income
- $146,520
- NOI per unit
- $6,660
- Cap rate
- 7.3%
- Gross yield
- 13.3%gross rent ÷ price
- Occupancy
- Not stated
As stated by the seller. Verify during due diligence.
Building
- Units
- 22
- Unit mix
- 16 two-bedroom/one-bath units and 6 one-bedroom/one-bath units
- Buildings
- 3
- Year built
- 1960
- Building size
- 16,050 sq ft
- Avg unit size
- 730 sq ft
- Lot size
- 0.58 acres
- Condition
- Value-add
Deal terms
- Owner financing
- Not stated
Listing
- Listed
- Aug 26, 2026
- Days on market
- 62 days
- On MultifamilyRadar
- Oct 28, 2026
- Last price change
- Not stated
- Location
- Approximate (~0.5 mi)
- Listing #
- 1138
About this property
(address on request) offers investors the opportunity to acquire a recently renovated 22-unit multifamily asset in Houston, either individually or together with neighboring (address on request) as a 38-unit portfolio.
The property consists of 16 two-bedroom/one-bath units and 6 one-bedroom/one-bath units. At projected stabilized rents of $1,050 for the two-bedroom units and $900 for the one-bedroom units, the property generates approximately $266,400 in stabilized annual gross scheduled rent. Using a conservative 45% operating expense assumption, projected stabilized NOI is approximately $146,520.
Ownership has completed substantial recent improvements, including new flooring, kitchen cabinetry, Formica countertops, bathroom vanities and fixtures, interior paint, and several replacement windows. The property currently has an existing tenant base, giving an incoming owner immediate income while providing additional upside through continued lease-up.
Portfolio Opportunity: (address on request) can also be acquired together with (address on request), a nearby 16-unit multifamily property that recently completed an extensive renovation and received its Certificate of Occupancy. 6840 consists of 12 two-bedroom/one-bath units and 4 one-bedroom/one-bath units and is currently in initial lease-up.
Together, the properties provide 38 units and approximately $484,800 in projected stabilized annual gross rent, offering a buyer immediate scale and the opportunity to capture the remaining lease-up upside across the portfolio.
Properties are available individually or as a portfolio, with preferred pricing available for a combined acquisition.
22-Unit Renovated Multifamily | Available Individually or as Part of 38-Unit Portfolio
Highlights
- 22-unit renovated multifamily opportunity at (address on request) in Houston
- Available individually or as part of a 38-unit portfolio with nearby (address on request)
- Unit mix: 16 two-bedroom / one-bath units and 6 one-bedroom / one-bath units
- Stabilized rents of $1,050 for 2BR units and $900 for 1BR units
- Approximately $266,400 stabilized annual gross scheduled rent
- Approximately $146,520 projected stabilized NOI using a conservative 45% operating expense ratio
- Existing tenancy provides in-place income with additional upside through continued lease-up
- Significant recent renovations including flooring, kitchen cabinetry, countertops, bathroom vanities and fixtures, interior paint, and several new windows
- Portfolio acquisition provides buyers the opportunity to acquire 38 total units across two recently improved properties in the same immediate area
Location
Approximate area. The exact address is shared on request.
Similar buildings nearby
| Property | Price | $/unit$/unit vs median | Cap |
|---|---|---|---|
| $1.75M | $88K$88K | 7% | |
High yieldValue-add | $1.65M | $103K$103K | 7.3% |
▼ 3% cutValue-add | $600K | $67K$67K | — |
Houston, TXNewOwner financingStabilized | $3M | $167K$167K | 5.3% |
Stabilized | $1.25M | $156K$156K | 6.3% |
Houston, TXNewValue-add | $1.3M | $62K$62K | — |

