106 Bluebonnet Street Unit 4 Gatesville, TX 76528
Well-maintained quadplex in Gatesville with private backyards and patios.
Property Features for 106 Bluebonnet Street Unit 4
General Information
- Standard status
- Active
- Size
- 4,352 SF
- Property subtype
- Multi-Family / Fourplex
Building Details
- Year Built
- 2004
Listing office UCRE Heart of Texas Land & Home (254) 362-5370
Listing date Oct 1, 2025
Source Compass
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 UCRE Heart of Texas Land & Home
Investment Insights
Based on property information with market context.
Key Highlights
- Well‑maintained quadplex in a peaceful neighborhood, offering immediate rental income potential.
- Each unit features 3 bedrooms and 2 full bathrooms with approximately 1,088 sq. ft. of living space.
- Each unit has a private backyard and covered patio.
Local Financial Insights For Multifamily LT 5
Simulate Cap Rate and NOI
NOI Build-Up
- 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.
| Component | $ | $/SF |
|---|---|---|
| Gross rent | $57.4k | $13.20 |
| − Vacancy | −$3.7k | −$0.85 |
| EGI | $53.7k | $12.35 |
| − OpEx | −$16.1k | −$3.70 |
| NOI | $37.6k | $8.64 |