Add Listing
    For Sale
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    Back to Search
    Income-Producing Multifamily Property Title is generated by Realmo AI

    3518 CR 402 W, Henderson, TX 75654

    View on Map
    Claim this Listing
    Loading data...
    Loading data...
    Loading data...
    For Sale
    Contact for pricing

    Seven-unit multifamily property with income potential near Henderson, Texas.

    Type:Special Purpose
    Property size:
    3,316 SF
    Lot size:
    1.99 Acres
    Price / SF:
    $66/SF
    Added:
    Mar 19, 2026
    Days on Market:
    66
    Last Refresh:
    Mar 20 at 8:43 pm

    Property Features for 3518 CR 402 W

    General Information

    Standard status
    Active
    Size
    3,316 SF
    Lot size
    1.99 Acres
    Property subtype
    Special Purpose

    We can help!

    Listing Contact
    Benjamin Wooten
    Benjamin Wooten

    Listing agent Benjamin Wooten License #TX560272

    Listing office Coldwell Banker Home Place Realty

    Listing date Mar 19, 2026

    Source Crexi

    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 Coldwell Banker Home Place Realty

    HighLights

    • Income‑producing property grossing $5,000 per month.
    • Potential for increased income by adding more units on 1.994 acres.
    • On‑site laundry building with coin‑operated washer and dryer.
    • Additional RV/camper hookup for added income.
    • New asphalt driveway installed within the last year.
    • Located just outside the city limits of Henderson.

    Overview

    Hidden Village is a 7-unit income-producing multi-family property situated just outside the city limits of Henderson. The property includes 7 rental units, one of which is a mobile home, with month-to-month leases currently in place. The property is situated on 1.994 acres. The property features an on-site laundry building with a coin-operated washer and dryer, plus an additional RV/camper hookup for added income potential. A new asphalt driveway was installed within the last year. The property offers an excellent opportunity for investors seeking current income with future upside. The property is comprised of 3,316 square feet. Currently grossing $5,000 per month, the owner pays all bills, including water, trash, electric, propane, and yard care. There is room to add more units if desired. All units have been kept clean and tidy.
    Property Profile Location Intelligence

    Current Use by Public Records

    Mobile home & RV ...

    Suggested Use

    Restaurant Auto Repair Shop Auto Parts Store Kitchen & Bath Showroom Accounting Firm Storage Facility Electrical Service Grocery & Convenience Store Veterinary Clinic Home Appliance Store

    Zoning and permitted uses should be independently verified with local authorities.

    Location Insight

    • Map
    • Local Demand
    City
    Henderson
    County
    Rusk
    State
    Texas
    Longitude
    -94.835427
    Latitude
    32.120779

    Nearby Similar for Sale

    • $725,000
      2,500 SF

      East Texas Ranch Property

      50.45 acre ranch with equestrian facilities near Henderson.
      1519 E Main Street, Henderson, TX 75652
      View Details
    • $429,000

      Secluded Ranch Retreat

      48-acre ranch with hardwoods, pasture, pond, and well-kept home.
      16649 County Road 4252D, Henderson, TX 75654
      View Details
    • $360,000

      Income-Producing Tiny Home Investment

      Four modern tiny homes on 3.41 wooded acres.
      4008 County Road 407 S, Henderson, TX 75654
      View Details
    • $250,000

      Historic Building in Downtown Henderson

      Historic four-story building suitable for bank, retail, office, or apartments.
      202 E Main Street, Henderson, TX 75652
      View Details
    • $490,000

      Henderson, TX Pad Site Opportunity

      Former fast-food restaurant pad site along main retail corridor.
      500 US Highway 79 N, Henderson, TX 75652
      View Details
    • $315,000
      4,500 SF

      Henderson Flex/Industrial Property For Sale

      Flex/Industrial property with office and warehouse space in Henderson, TX.
      2300 TX-322, Henderson, TX 75652
      View Details
    • $490,000

      Former Fast-Food Restaurant on Highway

      Former drive-in restaurant on retail corridor, redevelopment opportunity.
      500 N US 79, Henderson, TX 75652
      View Details
    • $2,400,000

      Turnkey RV Park Business Opportunity

      Turnkey RV park with income potential in Henderson, Texas.
      2068 State Hwy 323 Highway, Henderson, TX 75652
      View Details
    • $219,000
      2,440 SF

      Turnkey Grooming and Boarding Facility

      Established grooming and boarding facility with kennels and play area.
      510 E Ragley St, Henderson, TX 75654
      View Details
    • $490,000

      Henderson, TX Pad Site Opportunity

      Former Sonic Drive-In on Hwy 79, ideal for redevelopment.
      500 N US 79, Henderson, TX 75652
      View Details
    • $315,000

      Henderson Flex Industrial Property For Sale

      Flex industrial property with office and warehouse space for sale.
      2300 TX-322, Henderson, TX 75652
      View Details
    • $275,000
      5,200 SF

      Versatile Commercial/Industrial Building with Apartments

      Commercial/industrial space with office, workshop, and rental apartments.
      102 Gray St, Henderson, TX 75654
      View Details

    FAQs

    What type of property is this?
    Multifamily property - Seven-unit multifamily property with income potential near Henderson, Texas.
    Where is this multifamily property located?
    The property is located at 3518 CR 402 W Henderson, TX.
    What is the asking price?
    The asking price for this property is $219,000.
    What are key features of this property?
    This property features: Income‑producing property grossing $5,000 per month.; Potential for increased income by adding more units on 1.994 acres.; On‑site laundry building with coin‑operated washer and dryer.
    (903) 690-1992 Call to check price and availability
    We can help!
    Contact for Pricing
    Please call us for current price
    and status of this listing Benjamin Wooten
    Benjamin Wooten
    Real Estate License ID: TX560272
    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
    3518 CR 402 W, Henderson, TX 75654
    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!