Share This Listing

Message

956 characters remaining

Hmm, there seems to have been an error sending your message. Please try again.

Your email has been sent.

Still interested?

Contact the broker for more information about this property

Waldorf 2018 25th St 23 Unit Apartment Building $3,174,080 CAD ($138,003 CAD/Unit) 9.23% Cap Rate Galveston, TX 77550

Save this listing!

Favourite this listing to get notified of price updates, new media and more

INVESTMENT HIGHLIGHTS

  • Steps to the beach
  • Large courtyard area
  • Lots of windows per unit
  • Possibility for expansion

EXECUTIVE SUMMARY

Below market property in single best location for this type/size property on the island, $70/sq. ft, cheaper than last 2 sales on the island for this type of property. 2 sales on the island last year of comparable size were at $206 and $219/sq. ft. both on smaller lots and not as good a location as this at $139/sq. ft.. Steps to beach and Texas famous Pleasure Pier amusement park, walk to restaurants, bars, Mardi Gras parade goes right by building, on bus route and trolley car route, walk to strand and cruise terminal(Galveston is 3rd largest cruise terminal in the country). Quality old school construction, many of windows replaced with hurricane windows, most units have wood floors, tile in kitchen and baths. 13 of units have front and back doors, 4 units have windows on all 4 sides. 3 buildings, 12 units in one, 9 units in 2nd building, 2 units plus garage, work shop, laundry facilities, 2 storage units in 3rd building. On 3 1/2 lots, 18,155 sq. ft. An unusually large number of windows for older building, 8 windows in 4 of the studios, 11 windows in 4 of the 1br units so units are very light inside. This really is a great location and great opportunity to own in a growing tourist area. Broker/owner. 7 of the studios could easily and cheaply be converted to a 1 br units for more rent already did one. Could possibly convert garage and storage to another unit. Alley parking plus protected street parking. Two larger buildings are on raised foundation with crawl space. Large recently landscaped yard area. Large decks off the back of 2 large buildings for tenants to enjoy. In process of converting 2 of the studios to 1 br units for more rent which new buyer could do another 5 of the studios. Large lot may leave room for expansion with city approval.

FINANCIAL SUMMARY (PRO FORMA - 2024) 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 $99,999 $9.99
Total Expenses $99,999 $9.99
Net Operating Income $99,999 $9.99

FINANCIAL SUMMARY (PRO FORMA - 2024) 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 $99,999
Annual Per SF $9.99
Total Expenses (CAD)
Annual $99,999
Annual Per SF $9.99
Net Operating Income (CAD)
Annual $99,999
Annual Per SF $9.99

PROPERTY FACTS

Price $3,174,080 CAD
Price Per Unit $138,003 CAD
Sale Type Investment
Cap Rate 9.23%
Sale Condition 1031 Exchange
No. Units 23
Property Type Multifamily
Property Subtype Apartment
Apartment Style Garden
Building Class C
Lot Size 0.41 AC
Building Size 16,398 SF
Average Occupancy 70%
No. Stories 2
Year Built 1935
Opportunity Zone Yes
Zoning MF1 - multi family

AMENITIES

  • Smoke Detector

UNIT AMENITIES

  • Air Conditioning
  • Balcony
  • Heating
  • Ceiling Fans
  • Tile Floors
  • Kitchen
  • Hardwood Floors
  • Refrigerator
  • Range
  • Yard
  • Attic
  • Deck
  • Linen Closet
  • Workshop

SITE AMENITIES

  • Courtyard
  • Fenced Lot
  • Laundry Facilities
  • Picnic Area
  • Storage Space
  • Maintenance on site
  • Sundeck

UNIT MIX INFORMATION

DESCRIPTION NO. UNITS AVG. RENT/MO SF
3+1 1 $2,511 CAD -
2+1 2 $2,093 CAD -
1+1 11 $1,604 CAD -
Studios 9 $1,291 CAD -
Walk Score®
Very Walkable (80)
What is a Walk Score®, Transit Score® & Bike Score®?
Walk Score® measures the walkability of any address.
Transit Score® measures access to public transit.
Bike Score® measures bikeability of a location.
What is a Walk Score®
, Transit Score® & Bike Score?
Walk Score® measures the walkability
of any address. Transit Score®
measures access to public transit. Bike Score®
measures bikeability of a location.®

PROPERTY TAXES

PROPERTY TAXES

Parcel Number
3510-0092-2012-000
Land Assessment
$768,034 CAD (2025)
Improvements Assessment
$1,137,576 CAD (2025)
Total Assessment
$1,905,610 CAD (2025)
Annual Taxes
-$1 CAD ($0.00 CAD/SF)
Tax Year
2024
  • Listing ID: 32753365

  • Date on Market: 2024-08-09

  • Last Updated:

  • Address: 2018 25th St, Galveston, TX 77550

Link copied
Your LoopNet account has been created!

Please Share Your Feedback

We welcome any feedback on how we can improve LoopNet to better serve your needs.
X
{{ getErrorText(feedbackForm.starRating, "rating") }}
255 character limit ({{ remainingChars() }} charactercharacters remainingover)
{{ getErrorText(feedbackForm.msg, "rating") }}
{{ getErrorText(feedbackForm.fname, "first name") }}
{{ getErrorText(feedbackForm.lname, "last name") }}
{{ getErrorText(feedbackForm.phone, "phone number") }}
{{ getErrorText(feedbackForm.phonex, "phone extension") }}
{{ getErrorText(feedbackForm.email, "email address") }}