Still interested?

Contact the broker for more information about this property

1104 W 3rd St 17 Unit Apartment Building $990,000 ($58,235/Unit) 10.50% Cap Rate Big Spring, TX 79720

Save this listing!

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

INVESTMENT HIGHLIGHTS

  • Completely remodeled in 2024
  • New Metal Roof will be installed upon purchase
  • High Rental Demand

EXECUTIVE SUMMARY

Just appraised for $1,190,000! Strong Cash Flow: Currently generating ~$11,000/month in gross rental income with minimal overhead. Management fees are 10%, and monthly expenses are approximately $1,200 — resulting in a healthy 10.5% cap rate at asking price. Building has been completely renovated in 2024!! Value add since 4-5 units are typically vacant. Management could improve this immensely.
Value-Add Potential:There is a great demand for units in this area, and new management would help with this. 17 Units spread across 4 buildings and 1 single Family house.
Strategic Market: Located in Big Spring — a West Texas hub for energy, logistics, and industrial activity — the property benefits from demand drivers including pipeline and construction crews, nurses, and regional workers.
Workforce Housing Alternative to Man Camps: With two new man camps recently introduced to the area (offering $100/night + meals), this property presents a prime opportunity to compete by offering long-term stays with optional meal services. Operator has explored food truck and vending options to drive rent premiums and occupancy.
Upside Scenarios
Optional Meal Service: Introducing a meal plan could increase rents or generate additional revenue streams. Meal vending and onsite commissary options under exploration.
Furnished Rentals: Furnishing units could enable per-bed rentals for transient workers at higher rates.
Buyer commits to having the roof replaced with metal before property sells.

FINANCIAL SUMMARY (ACTUAL - 2024)

ANNUAL ANNUAL PER SF
Gross Rental Income $130,000 $16.34
Other Income - -
Vacancy Loss - -
Effective Gross Income $130,000 $16.34
Taxes - -
Operating Expenses - -
Total Expenses $25,000 $3.14
Net Operating Income $105,000 $13.20

PROPERTY FACTS

Price $990,000
Price Per Unit $58,235
Sale Type Investment
Cap Rate 10.50%
Gross Rent Multiplier 7.54
No. Units 17
Property Type Multifamily
Property Subtype Apartment
Apartment Style Garden
Building Class C
Lot Size 0.60 AC
Building Size 7,955 SF
Average Occupancy 80%
No. Stories 1
Year Built/Renovated 1960/2025

AMENITIES

UNIT AMENITIES

  • Air Conditioning
  • Heating
  • Kitchen
  • High Speed Internet Access
  • Refrigerator
  • Sprinkler System
  • Stainless Steel Appliances
  • Range
  • Tub/Shower
  • Linen Closet
  • Porch

SITE AMENITIES

  • Private Bathroom
  • Smoke Detector

UNIT MIX INFORMATION

DESCRIPTION NO. UNITS AVG. RENT/MO SF
1+1 12 $900.00 350 - 400
Studios 5 $800.00 300

PROPERTY TAXES

  • Listing ID: 37510564

  • Date on Market: 9/2/2025

  • Last Updated:

  • Address: 1104 W 3rd St, Big Spring, TX 79720