24-Unit Multifamily in Waco, TX
TX · listed Feb 9, 2026 (261 days)
- $/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
| Property | Price | $/unit$/unit vs median | Cap |
|---|---|---|---|
Waco, TXHigh yieldStabilized | $2.67M | $70K$70K | 8% |
Stabilized | $850K | $71K$71K | — |
Waco, TXStabilized | $2.35M | $147K$147K | 7% |
Waco, TXStabilized | $1.1M | $122K$122K | 7.7% |
Stabilized | $1.45M | $145K$145K | — |
Waco, TXNew | $1.8M | $360K$360K | — |



