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

















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.
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 |
1 of 1
PROPERTY TAXES
| Parcel Number | 282269 | Improvements Assessment | $229,268 |
| Land Assessment | $25,000 | Total Assessment | $254,268 |
