Share This Listing

Message

967 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

401 Main St 10 Unit Apartment Building $1,311,993 CAD ($131,199 CAD/Unit) 8.38% Cap Rate Brownwood, TX 76801

Save this listing!

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

EXECUTIVE SUMMARY

** 100% occupied cash-flowing property on Main St! Turnkey, updated and very easy to manage **
The Brownwood Cottages is a 10-unit property in the heart of downtown Brownwood consisting of five identical buildings with a total of 7,140 rentable square feet. All units were recently renovated with $124k of improvements including new central HVAC, LVP flooring, appliances, parking lot and more. The property also features PVC sewer lines and copper wiring offering peace of mind and low maintenance costs moving forward.
The property is situated on a 0.5 acre lot in a prime location on Main St, offering excellent visibility and unbeatable convenience for tenants, with everything Brownwood Downtown has to offer just a short walk away. It’s a 5 minute walk to the Howard Payne University campus and 7 min min drive to Hendrick Medical Center.
All units have identical layout - 2 bed/ 1 bath and 720 sqft - perfect size for single, retiree, or small family. Each unit features a full appliance package including dishwashers as well as washer/dryer hookups. Utilities are separately metered and paid by tenants resulting in higher NOI and easier management.
The property is 100% occupied with a waitlist of tenants and has shown strong rent growth and occupancy due to fantastic location and comfortable units that feel like more like homes vs traditional apartments.
The Brownwood Cottages offer significant upside potential for investors, supported by the award-winning Brownwood downtown revitalization efforts and the spillover economic growth driven by major data-center development in Abilene, just an hour away.
Last but not least, enjoy the effective property tax rate of 0.6% with ultra-low tax appraised value.
Potential value add opportunities for investors include:
- bring rents to market ($850/unit)
- convert units to short- or mid-term rentals (average daily rate in the area exceeds $200/day with strong demand from university and hospital related travel)
- rezone to commercial office or retail (subject to city approval)
- strategic assemblage of adjacent city-owned parcels (presently vacant) to control the entire block and develop more units

FINANCIAL SUMMARY (PRO FORMA - 2026)

ANNUAL (CAD) ANNUAL PER SF (CAD)
Gross Rental Income $141,015 $19.75
Other Income $4,148 $0.58
Vacancy Loss - -
Effective Gross Income $145,163 $20.33
Taxes $7,996 $1.12
Operating Expenses $16,406 $2.30
Total Expenses $24,403 $3.42
Net Operating Income $120,760 $16.91

FINANCIAL SUMMARY (PRO FORMA - 2026)

Gross Rental Income (CAD)
Annual $141,015
Annual Per SF $19.75
Other Income (CAD)
Annual $4,148
Annual Per SF $0.58
Vacancy Loss (CAD)
Annual -
Annual Per SF -
Effective Gross Income (CAD)
Annual $145,163
Annual Per SF $20.33
Taxes (CAD)
Annual $7,996
Annual Per SF $1.12
Operating Expenses (CAD)
Annual $16,406
Annual Per SF $2.30
Total Expenses (CAD)
Annual $24,403
Annual Per SF $3.42
Net Operating Income (CAD)
Annual $120,760
Annual Per SF $16.91

PROPERTY FACTS

Price $1,311,993 CAD
Price Per Unit $131,199 CAD
Sale Type Investment
Cap Rate 8.38%
No. Units 10
Property Type Multifamily
Property Subtype
Apartment
  • General Retail Storefront Retail/Residential
  • Office Office Residential
Apartment Style Garden
Building Class C
Lot Size 0.50 AC
Building Size 7,140 SF
Average Occupancy 90%
No. Stories 1
Year Built/Renovated 1990/2023
Parking Ratio 1.4/1,000 SF
Opportunity Zone Yes
Zoning MF - Multifamily

AMENITIES

  • Smoke Detector

UNIT AMENITIES

  • Air Conditioning
  • Dishwasher
  • Washer/Dryer Hookup
  • Ceiling Fans
  • Refrigerator
  • Range
  • Lawn

SITE AMENITIES

  • 24 Hour Access
  • Controlled Access
  • Tenant Controlled HVAC
  • Trash Pickup - Curbside
  • Smoke Detector

UNIT MIX INFORMATION

DESCRIPTION NO. UNITS AVG. RENT/MO SF
2+1 10 $1,175 CAD 720

PROPERTY TAXES

PROPERTY TAXES

Parcel Number
55806
Land Assessment
$0 CAD (2025)
Improvements Assessment
$0 CAD (2025)
Total Assessment
$454,034 CAD (2025)
Annual Taxes
$7,996 CAD ($1.12 CAD/SF)
Tax Year
2026
  • Listing ID: 38634796

  • Date on Market: 2025-12-03

  • Last Updated:

  • Address: 401 Main St, Brownwood, TX 76801

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") }}