Add Listing
    For Sale
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    Updated Duplex: Turnkey Investment Title is generated by Realmo AI

    173 A & B Hershell Road, Hot Springs, AR 71913

    View on Map
    Claim this Listing
    For Sale
    $499,000

    MULTI_FAMILY - Hot Springs, AR

    Property size:
    3,864 SF
    Lot size:
    0.19 Acres
    Price / SF:
    $129/SF
    Added:
    May 9, 2026
    Days on Market:
    14
    Last Refresh:
    May 22 at 1:06 am

    Property Features for 173 A & B Hershell Road

    General Information

    Property type
    Residential Multi Family
    Property subtype
    Other
    Exterior features
    Partially Fenced, Guttering
    Fencing
    Partial
    Appliances
    Free-Standing Stove, Electric Range, Pantry, Refrigerator-Stays, Free-Standing Stove, Electric Range, Pantry, Refrigerator-Stays
    Standard status
    Active
    Size
    3,864 SF
    Lot size
    0.19 Acres

    Taxes and HOA fees

    Tax Description
    PT NE SW
    Tax Annual Amount
    2552

    Building Details

    Year built
    2012
    Floors in Building
    2
    Number of units
    2
    Flooring type
    Vinyl
    Roof type
    Composition
    Architectural style
    Contemporary

    We can help!

    Listing Contact
    Shahmarie Afkhami
    Shahmarie Afkhami

    Listing agent Shahmarie Afkhami

    Listing office McGraw Realtors - HS 307 Carpenter Dam Rd Suite E, Hot Springs, AR

    Listing date May 9, 2026

    MLS# 26020019 Listing URL

    Copyright © 2026 Cooperative Arkansas Realtors Multiple Listing Service. All rights reserved. All information provided by the listing agent/broker is deemed reliable but is not guaranteed and should be independently verified.

    HighLights

    • Turnkey duplex: immediate rental income from two occupied units.
    • Each unit boasts 4 bedrooms, 2 full baths, and 2 half baths.
    • Newer roof (2023) and brand‑new HVAC (2025).
    • Updated flooring, modern paint, refreshed kitchens and bathrooms.
    • Flexibility for long‑term or nightly rentals.
    • Located outside city limits.

    Overview

    Located outside city limits, this updated duplex at 173 Hershell Road in Hot Springs presents a turnkey opportunity suitable for long-term or nightly rentals. Each of the two units includes 4 bedrooms, 2 full baths, and 2 half baths, providing spacious layouts. The property has been renovated with updated flooring, fresh modern paint, refreshed kitchens featuring updated cabinetry, upgraded bathrooms with new vanities and toilets, updated lighting and fixtures, and new exterior doors. Appliances are included. A newer roof was installed in 2023, and a new HVAC system is scheduled for installation in 2025. Both units are currently occupied, generating immediate rental income. The property size is 3864 square feet, situated on a 0.19-acre lot.

    Financial Insights

    Value Estimation Calculated for Multifamily LT 5

    Conservative
    $283.6K
    NOI $25,520 @ 9.00% cap · cautious / downside scenario
    Moderate
    $364.6K
    NOI $25,520 @ 7.00% cap · market / base-case scenario
    Aggressive
    $510.4K
    NOI $25,520 @ 5.00% cap · optimistic / upside scenario

    NOI & Cap Rate Calculator

    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.
         Calculated for Multifamily LT 5

    Component $ $/SF
    Gross rent $39.4k $10.20
    − Vacancy −$3.0k −$0.77
    EGI $36.5k $9.44
    − OpEx −$10.9k −$2.83
    NOI $25.5k $6.60
    3,864 SF · lease $10.20/SF/yr · vacancy 7.50% · expense 30.00%

    Alternative Use Scenarios

    Best Use
    Multifamily LT 5
    $364.6K
    $319.0K – $425.3K (±1% cap)
    NOI $25,520 @ 7.0% cap · market cap 5.11%
    Second Best
    Apartment 5plus
    $340.6K
    $298.1K – $397.4K (±1% cap)
    NOI $23,845 @ 7.0% cap · market cap 4.78%
    Theoretical Best
    Office A
    $706.6K
    $618.3K – $824.4K (±1% cap)
    NOI $49,465 @ 7.0% cap · market cap 9.91%
    Zoning and permitted uses should be independently verified with local authorities.
    Location Intelligence

    Current Use by Public Records

    Duplexes

    Map

    City
    Hot Springs
    County
    Garland
    State
    Arkansas
    Longitude
    -93.0943
    Latitude
    34.4685

    Nearby Similar for Sale

    • $725,000
      3,915 SF

      Downtown Hot Springs Commercial Building

      Versatile commercial building with parking in downtown Hot Springs.
      1001 Central Avenue, Hot Springs, AR 71901
      View Details
    • $875,000
      3,974 SF

      Updated Buildings in High-Traffic Location

      Two modern commercial buildings suitable for various business uses.
      207 & 209 GOLF LINKS Road, Hot Springs, AR 71901
      View Details
    • $375,000
      1,680 SF

      Hot Springs Commercial Property For Sale

      Commercial property on Albert Pike Road, suitable for various businesses.
      711 ALBERT PIKE Road, Hot Springs, AR 71913
      View Details
    • $375,000
      1,680 SF

      Commercial Property on Albert Pike Road

      High-traffic location, flexible layout, ideal for various businesses.
      711 Albert Pike Road, Hot Springs, AR 71913
      View Details
    • $1,850,000
      7,176 SF

      Historic Bed-and-Breakfast on 5.41 Acres

      Restored 1910 Craftsman-style bed-and-breakfast bordering Hot Springs National Park.
      2009 PARK Avenue, Hot Springs, AR 71901
      View Details
    • $169,000
      4,360 SF

      Commercial Building For Sale

      Two well-maintained buildings with expansion potential in Hot Springs, AR.
      406 GULPHA, Hot Springs, AR 71901
      View Details
    • $450,000
      5,100 SF

      Versatile Warehouse on Usable Land

      5,100 sq ft warehouse on 1.43 acres in Hot Springs.
      1966 Airport Rd, Hot Springs, AR 71913
      View Details
    • $1,875,000
      15,000 SF

      Remodeled Commercial Building in Hot Springs

      15,000 SF remodeled building suitable for various business models.
      1100 & 1034 MALVERN Avenue, Hot Springs, AR 71913
      View Details
    • $994,400
      13,846 SF

      Multifamily Investment Opportunity Near Lake Hamilton

      19-unit multifamily property near Lake Hamilton in Hot Springs, AR.
      5703 CENTRAL AVENUE, Hot Springs, AR 71913
      View Details
    • $774,900
      4,284 SF

      Historic Hot Springs Bed & Breakfast

      Well-maintained 1905 home near downtown Hot Springs.
      318 Quapaw Avenue, Hot Springs, AR 71901
      View Details
    • $695,000
      5,846 SF

      Hot Springs Commercial Building and Land

      1.7 acres with office and warehouse space on Airport Road.
      2208 Airport Road, Hot Springs, AR 71913
      View Details
    • $1,733,800
      10,727 SF

      Hot Springs Commercial Property For Sale

      Income-producing commercial property with highway frontage and flexible purchase options.
      4884 Malvern Road, Hot Springs, AR 71901
      View Details

    FAQs

    What type of property is this?
    Duplex - Modern, income-producing duplex with recent updates and strong rental appeal.
    Where is this duplex located?
    The property is located at 173 A & B Hershell Road Hot Springs, AR.
    What is the asking price?
    The asking price for this property is $499,000.
    What are key features of this property?
    This property features: Turnkey duplex: immediate rental income from two occupied units.; Each unit boasts 4 bedrooms, 2 full baths, and 2 half baths.; Newer roof (2023) and brand‑new HVAC (2025).
    (501) 762-3497
    We can help!
    Listing Contact
    Shahmarie Afkhami
    Shahmarie Afkhami
    Learn More
    Request Owner's contact information
    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.
    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
    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

    Thank You for Inquiry
    173 A & B Hershell Road, Hot Springs, AR 71913
    letter with green check mark
    Check your email
    We sent you the
    agent's contact details. yellow underline
    Can't find it?
    Please check your junk/spam folder.
    Google sign-in failed. Please try again or use another login method.
    Sign Up Successful!
    You now have access to more from Realmo!