Mixed-Use Property with Rental
For Sale
$697,000
23717 W Hwy 290, Harper, TX 78631
Commercial Sale, Harper, TX
Property Size5,404 SF
Lot Size1.44 Acres
Price / SF$128.98
Days on Market77
Property Features for 23717 W Hwy 290
General Information
Property type
Commercial Sale
Property subtype
Other
Accessibility
Accessible Approach with Ramp
Lot features
Open Lot
Elementary school
Harper
Subdivision
84-Gillespie County
Standard status
Active
Size
5,404 SF
Lot size
1.44 Acres
Utilities
Utilities
Cable Available
Heating system
Wall Furnace, Electric (Heating)
Cooling system
Wall Unit(s), Electric
Building Details
Year built
1900
Number of units
3
Flooring type
Wood
Building materials
Wood Siding
Roof type
Metal
Listing Agency:
R-Bar Realty
(254) 326-8676
Listed By:
Jessica Robinson
(254) 435-3001
Added: Jul 12
Changed: Sep 16
Last Checked: Sep 26 at 9:06AM
MLS# 124190
Copyright © 2026 Kerrville Board of Realtors. All rights reserved. All information provided by the listing agent/broker is deemed reliable but is not guaranteed and should be independently verified.
Investment Insights
Based on property information with market context.
This mixed-use offering combines a 1900 farmhouse configured as two rental units with a separate multi-building commercial property. The residential improvement contains three bedrooms, two baths, kitchenettes, multiple decks, wood flooring, wood siding, electric heating and cooling, and an accessible ramped approach. The commercial component has four tenants in place and includes outdoor space and parking. Combined property size is 5,404 square feet on 1.4364 acres, with a metal roof and cable availability.
The property fronts Hwy 290 in Harper, Texas, providing highway exposure and access within Gillespie County. Mature trees and open exterior areas contribute to the site’s physical setting, while the mix of residential units and occupied commercial buildings supports multiple established uses. The farmhouse dates to 1900, adding a historic element to the overall property configuration.
The property fronts Hwy 290 in Harper, Texas, providing highway exposure and access within Gillespie County. Mature trees and open exterior areas contribute to the site’s physical setting, while the mix of residential units and occupied commercial buildings supports multiple established uses. The farmhouse dates to 1900, adding a historic element to the overall property configuration.
Key Highlights
- 1.4364‑acre mixed‑use property in Harper, Texas
- Combined property size of 5,404 square feet
- Farmhouse configured as two rental units with 3 bedrooms and 2 baths
Financial Insights
Estimated NOI and Cap Rate
NOI = area × lease_rate × (100 − vacancy) / 100 × (1 − expense_ratio). Net Operating Income — what the owner takes home each year before mortgage payments and income tax. Effective rent (asking rent minus vacancy losses) minus operating costs (taxes, insurance, maintenance, management).
NOI / Yr
$41,425
Cap rate = NOI / list price × 100. Capitalization rate — annual return on a fully cash purchase, before financing. NOI divided by price. Higher means more income per dollar invested, but usually also more risk or older condition. 5–8% is typical for stabilized commercial property; double digits often signal distressed deals.
Cap Rate
5.94%
Suggested Prices Based on Cap Rates
Cap rates vary significantly by property type, market, and asset quality.
Typical U.S. stable-market ranges:
Multifamily — 4.5% to 6.5% (Class A in primary markets often sub-5%; Class C in secondary markets 6%+)
Industrial / Logistics — 5.0% to 7.0% (compressed heavily in recent years due to e-commerce demand)
Office — 6.5% to 9%+ (wide spread post-2020; CBD Class A vs. suburban Class B varies dramatically)
Retail — 5.5% to 8.5% (grocery-anchored on the low end, unanchored strip centers higher)
Hospitality / Hotels — 7.5% to 10%+ (higher due to operational risk)
Self-Storage — 5.5% to 7.5%
Medical Office — 6.0% to 7.5%
Net Lease (single tenant, credit) — 5.0% to 7.0% depending on tenant credit and lease term
Rules of thumb:
Primary markets (NYC, SF, LA, Boston, DC) trade at lower cap rates than secondary/tertiary markets, often by 100–200 bps (bps, aka basis points; 1 bp = 0.01%).
Class A assets trade ~50–150 bps tighter than Class B, and Class B tighter than Class C.
Cap rates move inversely with price — a lower cap rate means a higher price for the same NOI.
Spread to the 10-year Treasury is a common benchmark; historically 200–400 bps over the 10-year.
Cap Rate 5%
$828,500
$828.5K
Cap Rate 7%
$591,786
$591.8K
Cap Rate 9%
$460,278
$460.3K
Market Conditions
NOI Build-Up for 5,404 SF
Vacancy — income lost from leasable area expected to sit empty during the year, subtracted from gross rent.
EGI (Effective Gross Income) — gross rent minus vacancy losses, the realistic income before paying operating costs.
OpEx (Operating Expenses) — recurring costs to operate the property (property tax, insurance, utilities, maintenance, management); excludes financing and capital improvements.
NOI (Net Operating Income) — income a property generates after operating costs but before financing and taxes.
Gross rent
$66.8K $12.36/SF
− Vacancy
−$7.6K −$1.41/SF
EGI
$59.2K $10.95/SF
− OpEx
−$17.8K −$3.29/SF
NOI
$41.4K $7.67/SF
Area
Gillespie County, TX
Vacancy
11.40%
Lease Rate
$12.36 /SF/Yr
Expense Ratio
30.00%
Simulate Cap Rate and NOI
Suggested Prices Based on Cap Rates
Cap rates vary significantly by property type, market, and asset quality.
Typical U.S. stable-market ranges:
Multifamily — 4.5% to 6.5% (Class A in primary markets often sub-5%; Class C in secondary markets 6%+)
Industrial / Logistics — 5.0% to 7.0% (compressed heavily in recent years due to e-commerce demand)
Office — 6.5% to 9%+ (wide spread post-2020; CBD Class A vs. suburban Class B varies dramatically)
Retail — 5.5% to 8.5% (grocery-anchored on the low end, unanchored strip centers higher)
Hospitality / Hotels — 7.5% to 10%+ (higher due to operational risk)
Self-Storage — 5.5% to 7.5%
Medical Office — 6.0% to 7.5%
Net Lease (single tenant, credit) — 5.0% to 7.0% depending on tenant credit and lease term
Rules of thumb:
Primary markets (NYC, SF, LA, Boston, DC) trade at lower cap rates than secondary/tertiary markets, often by 100–200 bps (bps, aka basis points; 1 bp = 0.01%).
Class A assets trade ~50–150 bps tighter than Class B, and Class B tighter than Class C.
Cap rates move inversely with price — a lower cap rate means a higher price for the same NOI.
Spread to the 10-year Treasury is a common benchmark; historically 200–400 bps over the 10-year.
Cap Rate 5%
$828,500
Cap Rate 7%
$591,786
Cap Rate 9%
$460,278
Alternative Uses
Best Use
Multifamily LT 5
$591.8K
$517.8K – $690.4K
NOI $41,425 @ 7.0% cap · market cap 5.94%
Second Best
Apartment 5plus
$542.5K
$474.7K – $633.0K
NOI $37,978 @ 7.0% cap · market cap 5.45%
Theoretical Best
Hotel Hospitality
$4.09M
$3.58M – $4.77M
NOI $286,466 @ 7.0% cap · market cap 41.10%
Zoning and permitted uses should be independently verified with authorities.
Property Analytics
Unlock full access to Insights
Subscribe to Realmo Intelligence
Open Analytics
Current Use
Lease Details
Multi-tenant
Tenancy
Location Intelligence
Trade Area within ½ mile
89
Businesses Nearby
Explore this area
Business Placement
Demographics for 78631, TX
2,698
Population
1,462
Households
1.8
Avg Household Size
52
Median Age
20%
College-Educated
88%
High-School Grad
299.8 sq mi
ZIP Area
9
Density / Sq Mi
$73,646
Median Household Income
$40,699
Median Earnings
$1,188
Median Rent
$339,100
Median Home Value
Check the figures for this property
Cap Rate, Value Estimation, Potential NOI and more
View Realmo Analytics
Market
Vacancy Rate% for Multifamily in South region
Questions? Ask Rey
Realmo’s AI knows this listing — price, zoning, demand, history. Ask anything.
Frequently Asked Questions
What type of property is this?
Mixed-use property - Combined residential and commercial improvements provide an established live/work configuration along Hwy 290.
Where is this mixed-use property located?
The property is located at 23717 W Hwy 290 Harper, TX.
What is the asking price?
The asking price for this property is $697,000.
What are key features of this property?
This property features: 1.4364‑acre mixed‑use property in Harper, Texas; Combined property size of 5,404 square feet; Farmhouse configured as two rental units with 3 bedrooms and 2 baths
