Se Connecter/S’inscrire
Votre courriel a été envoyé.
401 Main St 10 Unité Immeuble d’appartements 1 313 891 $ CAD (131 389 $ CAD/Unité) 8,38% Taux de capitalisation Brownwood, TX 76801
Certaines informations ont été traduites automatiquement.
RÉSUMÉ DE L'ANNONCE
** 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
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
BILAN FINANCIER (PRO FORMA - 2026) |
ANNUEL (CAD) | ANNUEL PAR pi² (CAD) |
|---|---|---|
| Revenu de location brut |
141 219 $
|
19,78 $
|
| Autres revenus |
4 154 $
|
0,58 $
|
| Perte due à l’inoccupation |
-
|
-
|
| Revenu brut effectif |
145 373 $
|
20,36 $
|
| Taxes |
8 008 $
|
1,12 $
|
| Dépenses d’exploitation |
16 430 $
|
2,30 $
|
| Total des dépenses |
24 438 $
|
3,42 $
|
| Revenu net d’exploitation |
120 935 $
|
16,94 $
|
BILAN FINANCIER (PRO FORMA - 2026)
| Revenu de location brut (CAD) | |
|---|---|
| Annuel | 141 219 $ |
| Annuel par pi² | 19,78 $ |
| Autres revenus (CAD) | |
|---|---|
| Annuel | 4 154 $ |
| Annuel par pi² | 0,58 $ |
| Perte due à l’inoccupation (CAD) | |
|---|---|
| Annuel | - |
| Annuel par pi² | - |
| Revenu brut effectif (CAD) | |
|---|---|
| Annuel | 145 373 $ |
| Annuel par pi² | 20,36 $ |
| Taxes (CAD) | |
|---|---|
| Annuel | 8 008 $ |
| Annuel par pi² | 1,12 $ |
| Dépenses d’exploitation (CAD) | |
|---|---|
| Annuel | 16 430 $ |
| Annuel par pi² | 2,30 $ |
| Total des dépenses (CAD) | |
|---|---|
| Annuel | 24 438 $ |
| Annuel par pi² | 3,42 $ |
| Revenu net d’exploitation (CAD) | |
|---|---|
| Annuel | 120 935 $ |
| Annuel par pi² | 16,94 $ |
FAITS SUR LA PROPRIÉTÉ
COMMODITÉS
- Détecteur de fumée
COMMODITÉS DES UNITÉS
- Climatisation
- Lave-vaisselle
- Connexions pour laveuse/Sécheuse
- Ventilateurs de plafond
- Réfrigérateur
- Fourchette
- Pelouse
COMMODITÉS DU SITE
- Accès 24 heures
- Accès contrôlé
- CVCA contrôlé par le locataire
- Collecte d'ordures - sur rue
- Détecteur de fumée
UNITÉ RENSEIGNEMENTS SUR LE MÉLANGE
| DESCRIPTION | NOMBRE D’UNITÉS | LOYER MOYEN/MOIS | pi² |
|---|---|---|---|
| 2+1 | 10 | 1 177 $ CAD | 720 |
1 1
Impôts fonciers
| Numéro de lot | 55806 | Évaluation totale | 454 034 $ CAD (2025) |
| Évaluation du terrain | 0 $ CAD (2025) | Impôts annuels | 8 008 $ CAD (1,12 $ CAD/pi²) |
| Évaluation des bâtiments | 0 $ CAD (2025) | Année d’imposition | 2026 |
Impôts fonciers
Numéro de lot
55806
Évaluation du terrain
0 $ CAD (2025)
Évaluation des bâtiments
0 $ CAD (2025)
Évaluation totale
454 034 $ CAD (2025)
Impôts annuels
8 008 $ CAD (1,12 $ CAD/pi²)
Année d’imposition
2026
1 de 9
VIDÉOS
VISITE EXTÉRIEURE 3D MATTERPORT
VISITE 3D MATTERPORT
PHOTOS
VUE DEPUIS LA RUE
RUE
CARTE
1 de 1
Présenté par
401 Main St
Vous êtes déjà membre? Connectez-vous
Hmm, il semble y avoir eu une erreur lors de l’envoi de votre message. Veuillez réessayer.
Merci! Votre message a été envoyé.