Log In/Sign Up
Your email has been sent.
121 N Bethel St - 8-Unit Multi-Family | 100% Leased | 12% CAP 8 Unit Apartment Building Offered at $386,925 CAD at a 11.93% Cap Rate Roma, TX 78584



Investment Highlights
- Seller-reported 12% Cap Rate
- Immediate in-place cash flow - Established rental market with consistent occupancy
- Corner Lot Location
- Eight (8) fully occupied two-bedroom/one-bath apartment units
- Additional 6,098 SF vacant lot included in the sale- Value-add and expansion potential (subject to local regulations)
- Convenient access to US Highway 83, retail, schools, and community amenities
Executive Summary
123 Bethel Street presents the opportunity to acquire a stabilized, income-producing multifamily asset in Roma, Texas. The property consists of eight (8) fully occupied two-bedroom, one-bath apartment units situated on a corner lot and is currently generating a seller-reported 12% capitalization (Cap) rate, providing immediate cash flow from day one.
Included in the offering is an adjacent 6,098-square-foot vacant lot, creating additional value through future expansion, redevelopment, or other value-add improvements, subject to local approvals. The property's standardized unit configuration simplifies management while appealing to a broad tenant base.
Conveniently located near schools, retail, restaurants, and US Highway 83, the asset benefits from established rental demand and strong accessibility within the Roma market.
This offering is well suited for investors seeking stable in-place income with future upside through strategic improvements, rental optimization, or development of the additional land.
Investment Highlights
Seller-reported 12% Cap Rate
Eight (8) fully occupied two-bedroom/one-bath apartment units
Immediate in-place cash flow
Corner lot location
Additional 6,098 SF vacant lot included in the sale
Value-add and expansion potential (subject to local regulations)
Established rental market with consistent occupancy
Convenient access to US Highway 83, retail, schools, and community amenities
Included in the offering is an adjacent 6,098-square-foot vacant lot, creating additional value through future expansion, redevelopment, or other value-add improvements, subject to local approvals. The property's standardized unit configuration simplifies management while appealing to a broad tenant base.
Conveniently located near schools, retail, restaurants, and US Highway 83, the asset benefits from established rental demand and strong accessibility within the Roma market.
This offering is well suited for investors seeking stable in-place income with future upside through strategic improvements, rental optimization, or development of the additional land.
Investment Highlights
Seller-reported 12% Cap Rate
Eight (8) fully occupied two-bedroom/one-bath apartment units
Immediate in-place cash flow
Corner lot location
Additional 6,098 SF vacant lot included in the sale
Value-add and expansion potential (subject to local regulations)
Established rental market with consistent occupancy
Convenient access to US Highway 83, retail, schools, and community amenities
Financial Summary (Actual - 2025) Click Here to Access |
Annual (CAD) | Annual Per SF (CAD) |
|---|---|---|
| Gross Rental Income |
$99,999
|
$9.99
|
| Other Income |
-
|
-
|
| Vacancy Loss |
-
|
-
|
| Effective Gross Income |
$99,999
|
$9.99
|
| Taxes |
$99,999
|
$9.99
|
| Operating Expenses |
-
|
-
|
| Total Expenses |
$99,999
|
$9.99
|
| Net Operating Income |
-
|
-
|
Financial Summary (Actual - 2025) Click Here to Access
| Gross Rental Income (CAD) | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Other Income (CAD) | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Vacancy Loss (CAD) | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Effective Gross Income (CAD) | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Taxes (CAD) | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Operating Expenses (CAD) | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Total Expenses (CAD) | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Net Operating Income (CAD) | |
|---|---|
| Annual | - |
| Annual Per SF | - |
Property Facts
Amenities
Unit Amenities
- Cable Ready
- Storage Space
- Ceiling Fans
- Tile Floors
- Kitchen
- Refrigerator
- Range
Site Amenities
- Laundry Facilities
- Storage Space
- Private Bathroom
- Walk-Up
Fairly walkable
40/100
Very drivable
80/100
Somewhat bikeable
30/100
Property Taxes
| Parcel Number | 14240-00000-03500-000000 | Total Assessment | $231,389 CAD |
| Land Assessment | $21,071 CAD | Annual Taxes | -$1 CAD ($0.00 CAD/SF) |
| Improvements Assessment | $210,318 CAD | Tax Year | 2025 |
Property Taxes
Parcel Number
14240-00000-03500-000000
Land Assessment
$21,071 CAD
Improvements Assessment
$210,318 CAD
Total Assessment
$231,389 CAD
Annual Taxes
-$1 CAD ($0.00 CAD/SF)
Tax Year
2025
1 of 7
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
Presented by
121 N Bethel St - 8-Unit Multi-Family | 100% Leased | 12% CAP
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.

