Mixed-Use Property with
For Sale
$185,000
1513 U.S 77, Schulenburg, TX 78956
Commercial, Schulenburg, TX
Property Size708 SF
Lot Size0.60 Acres
Price / SF$261.30
Days on Market221
Property Features for 1513 U.S 77
General Information
Property type
Commercial Sale
Property subtype
Other
Bathrooms
1
Half bathrooms
1
Rooms
Bathroom 1
Subdivision
South Addn. (525)
High school district
Schulenburg
Directions
From I-10 and Hwy 77 in Schulenburg, go south on Hwy 77. The property is on the east side of Hwy 77 approximately 0.8 mile south of Highway 90.
Standard status
Active
APN
45094
Size
708 SF
Lot size
0.60 Acres
Taxes and HOA fees
Tax Annual Amount
1077
Utilities
Water source
Public
Building Details
Floors in Building
1
Roof type
Metal
Listing Agency:
Hollas Real Estate
Listed By:
Hollas Real Estate
(979) 743-4402
Added: Feb 20
Changed: Sep 22
Last Checked: Sep 29 at 5:06PM
MLS# 151212
Copyright © 2026 South Central Texas 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 property includes a portable building with 276 square feet, a half bath, ductless wall-mounted mini-split heating and air conditioning, new sheetrock, and fresh paint. A recently added 18' x 24' storage building extends the improvements, while a covered concrete carport measuring approximately 20' x 40' occupies the fenced backyard. The listed property size is 708 square feet on 0.6 acres, with a metal roof and public water service.
Located at 1513 U.S. 77 in Schulenburg, the property provides access to Highway 77, Highway 90, and I-10. The site is positioned within the city limits on the south side of Schulenburg, with the source noting its location between Houston, San Antonio, Austin, and Victoria.
Located at 1513 U.S. 77 in Schulenburg, the property provides access to Highway 77, Highway 90, and I-10. The site is positioned within the city limits on the south side of Schulenburg, with the source noting its location between Houston, San Antonio, Austin, and Victoria.
Key Highlights
- 0.6‑acre mixed‑use property within the city limits of Schulenburg
- Portable building with 276 square feet, 1/2 bath, mini‑split HVAC, new sheetrock, and fresh paint
- Recently added 18' x 24' storage building
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
$9,346
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
5.05%
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%
$186,920
$186.9K
Cap Rate 7%
$133,514
$133.5K
Cap Rate 9%
$103,844
$103.8K
Market Conditions
NOI Build-Up for 708 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
$17.0K $24.00/SF
− Vacancy
−$2.0K −$2.88/SF
EGI
$15.0K $21.12/SF
− OpEx
−$5.6K −$7.92/SF
NOI
$9.3K $13.20/SF
Area
Fayette County, TX
Vacancy
12.00%
Lease Rate
$24.00 /SF/Yr
Expense Ratio
37.50%
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%
$186,920
Cap Rate 7%
$133,514
Cap Rate 9%
$103,844
Alternative Uses
Best Use
Mixed Use
$133.5K
$116.8K – $155.8K
NOI $9,346 @ 7.0% cap · market cap 5.05%
Second Best
—
—
no second resolved use
Theoretical Best
Multifamily LT 5
$7.94M
$6.95M – $9.26M
NOI $555,641 @ 7.0% cap · market cap 300.35%
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
Yes
Highway access
Yes
Paved road access
Location Intelligence
Trade Area within ½ mile
119
Businesses Nearby
Explore this area
Business Placement
Demographics for 78956, TX
5,161
Population
2,723
Households
1.9
Avg Household Size
51
Median Age
20%
College-Educated
87%
High-School Grad
169.2 sq mi
ZIP Area
31
Density / Sq Mi
$67,022
Median Household Income
$42,668
Median Earnings
$1,064
Median Rent
$231,200
Median Home Value
Check the figures for this property
Cap Rate, Value Estimation, Potential NOI and more
View Realmo Analytics
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 - Flexible commercial improvements include a portable building, storage structure, and covered carport on a fenced parcel.
Where is this mixed-use property located?
The property is located at 1513 U.S 77 Schulenburg, TX.
What is the asking price?
The asking price for this property is $185,000.
What are key features of this property?
This property features: 0.6‑acre mixed‑use property within the city limits of Schulenburg; Portable building with 276 square feet, 1/2 bath, mini‑split HVAC, new sheetrock, and fresh paint; Recently added 18' x 24' storage building
