Log In/Sign Up
Your email has been sent.
313 N Nagle St 7 Unit Apartment Building Offered at $4,435,987 CAD Houston, TX 77003
Investment Highlights
- close to new entertainment district
- walk to golf
- bike to downtown
Executive Summary
This is sale of 7 of 10 townhomes in the EADO area or eastside of downtown. These are single family three story non attached townhomes that have an HOA. Owner wants to sell remaining units as a bulk sale and cash-out. One of the units, 321, has a rooftop Deck and can be sold at 550K. There are three floor plans with one floor plan having a small balcony another floor plan having a larger balcony and the remaining units have a larger living area and no balcony. All three floor plans are on the market and can be viewed which is 313 319 and 329 n Nagle st. 77003
Data Room Click Here to Access
- Market Information
Financial Summary (Pro Forma - 2026) |
Annual (CAD) | Annual Per SF (CAD) |
|---|---|---|
| Gross Rental Income |
$378,538
|
$23.66
|
| Other Income |
-
|
-
|
| Vacancy Loss |
-
|
-
|
| Effective Gross Income |
$378,538
|
$23.66
|
| Taxes |
$133,080
|
$8.32
|
| Operating Expenses |
$2,112
|
$0.13
|
| Total Expenses |
$135,192
|
$8.45
|
| Net Operating Income |
$243,346
|
$15.21
|
Financial Summary (Pro Forma - 2026)
| Gross Rental Income (CAD) | |
|---|---|
| Annual | $378,538 |
| Annual Per SF | $23.66 |
| Other Income (CAD) | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Vacancy Loss (CAD) | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Effective Gross Income (CAD) | |
|---|---|
| Annual | $378,538 |
| Annual Per SF | $23.66 |
| Taxes (CAD) | |
|---|---|
| Annual | $133,080 |
| Annual Per SF | $8.32 |
| Operating Expenses (CAD) | |
|---|---|
| Annual | $2,112 |
| Annual Per SF | $0.13 |
| Total Expenses (CAD) | |
|---|---|
| Annual | $135,192 |
| Annual Per SF | $8.45 |
| Net Operating Income (CAD) | |
|---|---|
| Annual | $243,346 |
| Annual Per SF | $15.21 |
Property Facts
| Price | $4,435,987 CAD | Building Size | 16,000 SF |
| Price Per Unit | $633,712 CAD | No. Stories | 3 |
| Sale Type | Investment | Year Built | 2026 |
| No. Units | 7 | Opportunity Zone |
Yes
|
| Property Type | Multifamily |
| Price | $4,435,987 CAD |
| Price Per Unit | $633,712 CAD |
| Sale Type | Investment |
| No. Units | 7 |
| Property Type | Multifamily |
| Building Size | 16,000 SF |
| No. Stories | 3 |
| Year Built | 2026 |
| Opportunity Zone |
Yes |
Moderately walkable
60/100
Exceptionally drivable
90/100
Good public transit
60/100
Moderately bikeable
70/100
1 of 16
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
Presented by
313 N Nagle 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.