5-Unit Apartment
For Sale
$350,000
10-1211 Beacon St, Houston, TX 77015
Apartment property with varied unit layouts, separate electric metering, laundry income, and an additional workshop structure.
Property Size2,828 SF
Price / SF$123.76
Days on Market88
Property Features for 10-1211 Beacon St
General Information
Standard status
Active
Size
2,828 SF
Property subtype
Residential Income
Units
Unit Mix
4 x 1BR/1BA, 1 x efficiency
Multifamily Units
5
Taxes and HOA fees
Annual Taxes
$11,454
Amenities
coin-operated laundry room
Listing Agency:
RE/MAX East
(713) 451-1733
Listed By:
Rhonda Surovec · License #0474698
(713) 471-0219
Source:
Exprealty
Added: Jul 23
Changed: Oct 5
Last Checked: Oct 16 at 12:48PM
Displayed information is deemed reliable but is not guaranteed and should be independently verified. All listing content including descriptions, pricing, images are the copyrighted material of RE/MAX East
Ask AI about this property
Review the available facts, identify missing information and prepare questions for the agent.
Investment Insights
Based on property information with market context.
This 2,828-square-foot apartment property contains five rental units: four one-bedroom, one-bath apartments and one efficiency unit. Four units are occupied by long-term tenants, while one is vacant. Electric service is separately metered for each apartment, with residents responsible for their own electricity; water is included in rent. A coin-operated laundry room with a washer and dryer provides an additional on-site income source.
The property occupies three lots at 10-1211 Beacon St in Houston, Texas. A large metal workshop and garage is included, offering existing space for storage, a mechanic’s shop, contractor use, or another rental configuration. The combination of residential units, laundry facilities, and auxiliary workshop space creates a flexible multifamily property with multiple functional components.
The property occupies three lots at 10-1211 Beacon St in Houston, Texas. A large metal workshop and garage is included, offering existing space for storage, a mechanic’s shop, contractor use, or another rental configuration. The combination of residential units, laundry facilities, and auxiliary workshop space creates a flexible multifamily property with multiple functional components.
Key Highlights
- Five rental units: four one‑bedroom, one‑bath apartments plus one efficiency unit
- 2,828‑square‑foot property situated on three lots
- Four units occupied by long‑term tenants; one unit is vacant
Financial Insights
Estimated NOI and Cap Rate
NOI / Yr
$32,039
Cap Rate
9.15%
Suggested Prices Based on Cap Rates
Cap Rate 5%
$640,780
$640.8K
Cap Rate 7%
$457,700
$457.7K
Cap Rate 9%
$355,989
$356.0K
Market Conditions
NOI Build-Up for 2,828 SF
Gross rent
$62.1K $21.96/SF
− Vacancy
−$3.9K −$1.36/SF
EGI
$58.3K $20.60/SF
− OpEx
−$26.2K −$9.27/SF
NOI
$32.0K $11.33/SF
Area
Houston, TX
Vacancy
6.20%
Lease Rate
$21.96 /SF/Yr
Expense Ratio
45.00%
Simulate Cap Rate and NOI
Suggested Prices Based on Cap Rates
Cap Rate 5%
$640,780
Cap Rate 7%
$457,700
Cap Rate 9%
$355,989
Alternative Uses
Best Use
Apartment 5plus
$457.7K
$400.5K – $534.0K
NOI $32,039 @ 7.0% cap · market cap 9.15%
Second Best
—
—
no second resolved use
Theoretical Best
Office A
$727.2K
$636.3K – $848.4K
NOI $50,904 @ 7.0% cap · market cap 14.54%
Zoning and permitted uses should be independently verified with authorities.
How Realmo checks its estimates
Property Analytics
Current Use
Lease Details
5
Residential units
Location Intelligence
Trade Area within ½ mile
507
Businesses Nearby
Explore this area
Business Placement
Demographics for 77015, TX
57,106
Population
19,961
Households
2.9
Avg Household Size
31
Median Age
11%
College-Educated
70%
High-School Grad
20.7 sq mi
ZIP Area
2,759
Density / Sq Mi
$57,324
Median Household Income
$34,477
Median Earnings
$1,169
Median Rent
$164,700
Median Home Value
Market
Vacancy Rate% for Multifamily in South region
Frequently Asked Questions
What type of property is this?
Apartment building - Apartment property with varied unit layouts, separate electric metering, laundry income, and an additional workshop structure.
Where is this apartment building located?
The property is located at 10-1211 Beacon St Houston, TX.
What is the asking price?
The asking price for this property is $350,000.
What are key features of this property?
This property features: Five rental units: four one‑bedroom, one‑bath apartments plus one efficiency unit; 2,828‑square‑foot property situated on three lots; Four units occupied by long‑term tenants; one unit is vacant
