MULTIFAMILYRADAR
24-Unit Multifamily in Waco, TX, photo 1
Stabilized
$3,750,000

24-Unit Multifamily in Waco, TX

TX · listed Feb 9, 2026 (261 days)

Price per unit compared
This property$156K
Within ~40 mi (60)$73K
Texas median (1,196)$92K
$/unit
$156,250
▲ 70% vs TX · 78th pct
Cap rate
7.6%
▲ 0.2 pts vs TX median
NOI
$286K
$11,909/unit/yr
Units
24
12 bldg · 2007

Financials

Asking price
$3,750,000
Price per unit
$156,250
Price per sq ft
$52
Gross rent / year
Not stated
Net operating income
$285,820
NOI per unit
$11,909
Cap rate
7.6%
Gross yield
Not stated
Occupancy
96%

As stated by the seller. Verify during due diligence.

Building

Units
24
Unit mix
freestanding duplexes and fourplexes, contiguous townhouses, and a six-unit single-story apartment building
Buildings
12
Year built
2007
Building size
72,616 sq ft
Avg unit size
3,026 sq ft
Lot size
1.7 acres
Condition
Stabilized

Deal terms

Owner financing
Not stated

Listing

Listed
Feb 9, 2026
Days on market
261 days
On MultifamilyRadar
Oct 28, 2026
Last price change
Not stated
Location
Approximate (~0.5 mi)
Listing #
1546

About this property

Discover the multifaceted advantages of the Waco market and acquire assets aligned with growth by investing in this valuable multifamily portfolio.

The portfolio comprises 24 units across a mix of assets, including freestanding duplexes and fourplexes, contiguous townhouses, and a six-unit single-story apartment building. The units are in a cluster of buildings around Addi Lane in the desirable Landon Branch neighborhood. With these well-maintained properties, investors will inherit a fully operational, high-quality, income-producing portfolio.

Currently 96% leased, this portfolio is ready to continue its longstanding success as it has not dipped below a 90% occupancy rate in over four years. This is ideal for investors looking to make an impactful entrance into the market or greatly expand their portfolio with buildings and townhouses on dedicated parcels, so buyers can easily sell off surplus assets individually.

In October, we transitioned from subcontractors for maintenance work to a maintenance employee and cashflow has increased even more.

Waco is a pivotal hub for Central Texas, as its key positioning along Interstate 35 makes it crucial for dozens of industries, from logistics to public administration. The adjacent buildings are positioned to attract a diverse mix of residents. Major employment hubs like Baylor University, Doris Miller VA Medical Center, and dozens of government agencies are within 15 minutes of both locations. Employment in Waco’s education and health services industry went up 4.5% over 2024, underpinning the optimistic long-term outlook this market provides.

Multifamily | 24 Units | $156,250/unit

Highlights

24 Units performing as one asset buy owner flexibility to sell off townhomes, duplexes, fourplexes or a 6 unit apartment.

Long standing high occupancy asset

Highest cashflow for listings in the area

Location

Approximate area. The exact address is shared on request.

Similar buildings nearby

PropertyPrice$/unitCap
38-Unit Multifamily in Waco, TXWaco, TX
High yieldStabilized
$2.67M$70K8%
12-Unit Multifamily in Waco, TXWaco, TX
Stabilized
$850K$71K—
16-Unit Multifamily in Waco, TXWaco, TX
Stabilized
$2.35M$147K7%
9-Unit Multifamily in Waco, TXWaco, TX
Stabilized
$1.1M$122K7.7%
10-Unit Multifamily in Waco, TXWaco, TX
Stabilized
$1.45M$145K—
5-Unit Multifamily in Waco, TXWaco, TX
New
$1.8M$360K—