Sign Up Successful!
You now have access to more from Realmo!
    For Sale
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    AI Search
    Back to Search
    The Largest CRE Database in the US with Over 1 Million Listings

    Henderson, TX 75654

    Sponsored
    For Sale
    $6,200,000

    80-Unit Apartment Complex, High ROI

    Description

    Added:
    Feb 3, 2025
    Days on Market:
    356
    This exceptional 80-unit multifamily investment opportunity in Henderson, TX, presents a compelling case for strong returns. Situated on 12 acres (including a 1.5-acre adjacent vacant lot with utilities), this well-maintained community offers a mix of 1, 2, and 3-bedroom apartments across 42 buildings. The property boasts an on-site leasing office, laundry facilities, and a maintenance shop, ensuring efficient operations. All 42 buildings received new roofs in June 2023, featuring 20-year shingles with a transferable warranty. The property benefits from a peaceful country setting while remaining conveniently close to shopping and dining. Tenants enjoy comfortable living, supported by professional management for the past 10 years, resulting in high tenant retention and minimal capital expenditures. Preventative maintenance and prompt repairs have been consistently implemented. The vacant 1.5-acre lot offers significant upside potential for expansion, adding units or amenities to further enhance value and rental income. The property's strong financial history, coupled with the potential for rent increases and value-add opportunities, makes this a secure and rewarding investment for both seasoned and new real estate investors. The seller has a current survey on file for each address. This multifamily complex is currently zoned multi-family.

    Property Features for

    General Information

    Property type
    Residential income properties
    Lot Size
    522,720 SF

    We can help!

    Listing Contact
    Kelly Hale

    Learn more

    Property Profile Location Intelligence

    Current Use by Public Records

    Apartment buildings

    Map

    City
    Henderson
    County
    Rusk
    State
    Texas
    Longitude
    -94.80952
    Latitude
    32.12837

    Nearby Similar for Sale

    • $499,000
      576 SF

      East Texas Ranchette with Cabin

      45.78-acre ranchette with cabin, shop, ponds, near Henderson, TX.
      9754 Farm To Market Rd 1251, Henderson, TX 75652
      View Details
    • $3,500,000
      1.42 Acres

      Established Tire & Service Business

      Successful tire and service business for sale in Henderson, TX.
      1000 Us 79, Henderson, TX 75652
      View Details
    • $6,200,000

      Southern Hills Duplex Apartments Investment

      Multi-family apartment community with upside potential in Henderson, TX.
      2900 S Fm 225, Henderson, TX 75654
      View Details
    • $299,000
      0.90 Acres

      Henderson Office Building For Sale

      Office building with redevelopment potential on a high-traffic intersection.
      1200 S 79, Henderson, TX 75654
      View Details
    • $299,000
      11,341 SF

      Redevelopment Opportunity at High-Traffic Intersection

      Retail or office building for sale at a prime location.
      1200 S 79, Henderson, TX 75654
      View Details
    • $2,600,000
      11.20 Acres

      Turnkey RV Park Business Opportunity

      Turnkey RV park with income-producing laundry and room to grow.
      2068 State Hwy 323 Hwy, Henderson, TX 75652
      View Details
    • $6,200,000
      12.00 Acres

      Southern Hills Duplex Apartments Investment

      Multi-family apartment community with 80 units on 12 acres.
      2900 S Fm 225, Henderson, TX 75654
      View Details
    • $1,500,000
      0.76 Acres

      Income-Producing Commercial Property, Henderson, TX

      Two buildings in high-traffic area, excellent investment opportunity.
      2004 Jacksonville Dr, Henderson, TX 75654
      View Details
    • $130,000
      0.09 Acres

      Downtown Duplex Office Space

      Professional office space in Henderson's active civic hub.
      201 N Van Buren St, Henderson, TX 75652
      View Details
    • $130,000
      1,440 SF

      Downtown Duplex Office Space

      Prime office space in Henderson's active civic hub.
      201 N Van Buren St, Henderson, TX 75652
      View Details
    • $250,000
      0.28 Acres

      Historic Building in Downtown Henderson

      Historic four-story building suitable for bank, retail, office, or apartments.
      202 E Main St, Henderson, TX 75652
      View Details
    • $200,000

      Downtown Henderson Commercial Property For Sale

      Versatile commercial property in historic downtown Henderson with income potential.
      103 N Jackson St, Henderson, TX 75652
      View Details

    FAQs

    What type of property is this?
    Residential income property - 80-Unit Apartment Complex, High ROI
    Where is this residential income property located?
    The property is located at Henderson, TX.
    What is the asking price?
    The asking price for this property is $6,200,000.
    (903) 845-4663
    Request Owner's contact information
    Henderson, TX 75654
    Message sent successfully
    Error
    If you are the owner or broker of this property and would like to edit or remove this listing please send a message to web site administrator.
    Henderson, TX 75654
    Message sent successfully
    Error
    Email to Your Friends
    Link copied to clipboard
    Separate multiple addresses with a comma
    Message sent successfully
    Error

    Realmo Value Estimations

    Realmo estimates a property’s market value using a proprietary methodology that incorporates public data and user-submitted information. This cumulative value is generated by integrating a variety of conventional and innovative methods. 

    Disclaimer

    These figures are not official appraisals and should not be used as a substitute for a valuation performed by a licensed appraiser.
    Actual market value may differ due to factors not captured in the data. Estimates are offered for informational purposes only, and users should conduct independent research before making financial or investment decisions.
    By using this feature, you acknowledge that Realmo is not responsible for actions taken based on these estimates.

    AI approach

    Realmo AI Method estimates property value using machine learning models trained on millions of comparable listings, transactions, and market signals. It analyzes property features, location intelligence data, and current market dynamics to predict the most probable market value in real time.

    Realmo CapRate Calculation

    Realmo calculates the Capitalization Rate (Cap Rate) to help estimate a property's potential return on investment. The Cap Rate is a fundamental metric in commercial real estate that measures the relationship between a property's net operating income and its market value.

    How We Calculate Cap Rate

    Cap Rate Formula:
    Cap Rate (%) = (Net Operating Income / Property Value) × 100

    Net Operating Income (NOI) Formula:
    NOI = Area × Lease Rate × (1 - Vacancy Rate) × (1 - Operating Expense Ratio)

    Components

    Net Operating Income (NOI) represents the annual income a property generates after operating expenses:

    • Area: Building square footage from property records
    • Lease Rate: Annual $/sqft based on market data for the property type and geographic location
    • Vacancy Rate: Percentage of unoccupied space based on market data for the property type and location
    • Operating Expense Ratio: Operating costs as a percentage of income, varies by property type

    Property Value is derived from:

    • Recent sale price (if available)
    • Statistical models using comparable sales
    • AI-powered valuation estimates

    Example Calculation

    For a 100,000 sqft Office Building:

    • Lease Rate: $25.00/sqft/year (market data for Office in this area)
    • Vacancy Rate: 8% (market data for Office in this area)
    • Operating Expense Ratio: 35% (typical for Office properties)
    • Property Value: $15,000,000

    Step 1: Calculate NOI

    NOI = 100,000 × $25.00 × (1 - 0.08) × (1 - 0.35)
    NOI = 100,000 × $25.00 × 0.92 × 0.65
    NOI = $1,495,000/year

    Step 2: Calculate Cap Rate

    Cap Rate = ($1,495,000 / $15,000,000) × 100
    Cap Rate = 9.97%

    Property Type Considerations

    Net Operating Income calculations vary by property type due to different operating expense ratios:

    • Office: Higher expenses (30-40%) for HVAC, utilities, maintenance
    • Retail: Moderate expenses (25-35%) for common area maintenance
    • Industrial/Warehouse: Lower expenses (15-25%) for minimal tenant services
    • Multifamily: Moderate expenses (35-45%) including property management
    • Self-Storage: Lower expenses (25-35%) due to minimal maintenance

    Market lease rates and vacancy rates are specific to each property type and geographic location, reflecting local market conditions.

    Disclaimer

    These calculations are estimates for informational purposes only and should not be used as a substitute for professional financial analysis or appraisal.

    • Cap Rate calculations depend on market data that may change over time
    • Actual operating expenses, lease rates, and vacancy rates may differ from market averages
    • Individual property conditions, lease terms, and tenant quality significantly impact actual NOI
    • Property value estimates are approximations and not official appraisals
    • Cap rates vary widely by market, property condition, and investment risk profile

    Professional Guidance Recommended: Before making any investment or financial decisions, consult with licensed appraisers, commercial real estate brokers, and financial advisors who can evaluate your specific property and circumstances.
    By using this feature, you acknowledge that Realmo is not responsible for investment decisions or actions taken based on these estimates.

    Cap approach

    Capitalization Method calculates value based on estimated net operating income (NOI) and applying a market-based capitalization rate (cap rate), we estimate what a typical investor might be willing to pay for it.

    Comparable approach

    Comparable estimate is based on recent sales of similar nearby properties, adjusted for factors like size, condition, and location.

    Relative

    Relative property class coefficient uses factors that account for typical price differences between various asset types (e.g., retail vs. industrial) to provide a more accurate market-aligned estimate.

    Geo

    Comparable Sales Method, enhanced by Geo coefficients — location-based adjustment factors that reflect differences in price levels across neighborhoods, cities, or regions ensuring a more accurate, market-sensitive valuation.

    Stat Estimate

    This method estimates value based on actual market adjusted recent (~5 years) sales of comparable properties around by location and property type.

    • Ranges - area data calculated by industry standard IQR Outlier Removal Method
    • Range-from: 75% of all similar sales ($/sqft) are above this value
    • Range-to: 75% of all similar sales ($/sqft) are below this value
    AI Estimate

    This method estimates value based on AI market estimation of comparable properties around by location and property type.

    • Ranges - area data calculated by industry standard IQR Outlier Removal Method
    • Range-from: 75% of all estimations ($/sqft) are above this value
    • Range-to: 75% of all estimations ($/sqft) are below this value
    Alternative use

    Estimate considers the property’s potential value if used for a different purpose-based on zoning, demand, and market feasibility.

    More about this property
    Henderson, TX 75654
    Thanks! Your message was sent.
    Error! Your message wasn't sent.
    Please enter your name
    Please enter email
    Please enter the email in the correct format
    Please enter phone
    Please enter the number in the correct format
    Please enter message
    Thank You

    You are Unsubscribed From Notifications

    We can help!
    Listing Contact
    Kelly Hale
    (903) 845-4663
    Learn more
    Google sign-in failed. Please try again or use another login method.
    Create New Password
    • At least 8 characters
    • Contains both letters and numbers
    • Contains uppercase and lowercase letters
    • At most 32 characters
    • Password required
    • Password reset link has expired. Please request a new one.