Log In/Sign Up
Your email has been sent.
1124 18th St 6,600 SF 100% Leased Office Building Hondo, TX 78861 $1,194,430 CAD ($180.97 CAD/SF) 10.60% Cap Rate
Investment Highlights
- Prime US Highway 90 (19th Street) Frontage
- Historic Architecture
- Diversified Income (Retail, Office, STR)
Financial Summary (Pro Forma - 2026) |
Annual (CAD) | Annual Per SF (CAD) |
|---|---|---|
| Gross Rental Income |
$147,406
|
$22.33
|
| Other Income |
$42,944
|
$6.51
|
| Vacancy Loss |
-
|
-
|
| Effective Gross Income |
$190,350
|
$28.84
|
| Taxes |
$18,402
|
$2.79
|
| Operating Expenses |
$45,393
|
$6.88
|
| Total Expenses |
$63,795
|
$9.67
|
| Net Operating Income |
$126,555
|
$19.17
|
Financial Summary (Pro Forma - 2026)
| Gross Rental Income (CAD) | |
|---|---|
| Annual | $147,406 |
| Annual Per SF | $22.33 |
| Other Income (CAD) | |
|---|---|
| Annual | $42,944 |
| Annual Per SF | $6.51 |
| Vacancy Loss (CAD) | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Effective Gross Income (CAD) | |
|---|---|
| Annual | $190,350 |
| Annual Per SF | $28.84 |
| Taxes (CAD) | |
|---|---|
| Annual | $18,402 |
| Annual Per SF | $2.79 |
| Operating Expenses (CAD) | |
|---|---|
| Annual | $45,393 |
| Annual Per SF | $6.88 |
| Total Expenses (CAD) | |
|---|---|
| Annual | $63,795 |
| Annual Per SF | $9.67 |
| Net Operating Income (CAD) | |
|---|---|
| Annual | $126,555 |
| Annual Per SF | $19.17 |
Property Facts
Sale Type
Investment or Owner User
Property Type
Building Size
6,600 SF
Building Class
C
Year Built
1895
Price
$1,194,430 CAD
Price Per SF
$180.97 CAD
Cap Rate
10.60%
NOI
$126,555 CAD
Percent Leased
100%
Tenancy
Multiple
Building Height
2 Stories
Typical Floor Size
2,200 SF
Building FAR
2.46
Lot Size
0.06 AC
Zoning
Commercial
Parking
7 Spaces (1.06 Spaces per 1,000 SF Leased)
Amenities
- Signage
1 1
Somewhat walkable
30/100
Exceptionally drivable
100/100
Fairly bikeable
50/100
Property Taxes
| Parcel Number | 16380 | Total Assessment | $646,010 CAD (2025) |
| Land Assessment | $28,757 CAD (2025) | Annual Taxes | $18,402 CAD ($2.79 CAD/SF) |
| Improvements Assessment | $617,253 CAD (2025) | Tax Year | 2026 |
Property Taxes
Parcel Number
16380
Land Assessment
$28,757 CAD (2025)
Improvements Assessment
$617,253 CAD (2025)
Total Assessment
$646,010 CAD (2025)
Annual Taxes
$18,402 CAD ($2.79 CAD/SF)
Tax Year
2026
1 of 20
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
Presented by
1124 18th St
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.