Add Listing
    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

    927 Maplewood Dr Harker Heights, TX 76548

    View on Map
    Loading data...
    Loading data...
    Loading data...
    For Sale
    Contact for pricing

    92-Unit Multifamily Investment Opportunity

    Property size:
    138,553 SF

    Property Features for 927 Maplewood Dr

    General Information

    Property type
    Multifamily properties
    Square Feet
    138,553 SF

    Building Details

    Buildings
    46
    Stories
    1
    Units
    92

    We can help!

    Listing Contact
    Dillon Dewald
    Dillon Dewald

    Listing Agency: Compass RE Texas, LLC Listing Agent: Dillon Dewald

    Displayed information is deemed reliable but is not guaranteed and should be independently verified.

    Learn more

    Overview

    This exceptional investment opportunity presents a portfolio of 46 duplexes, totaling 92 units, located in Harker Heights, Texas. Built between 2004 and 2021, this stabilized multifamily property boasts a substantial 138,553 square feet of net rentable space. Currently operating at 99% occupancy, the portfolio generates a strong net operating income (NOI) of $626,780, representing a 5.01% cap rate. Pro-forma projections indicate a significant increase in NOI to $858,772 and a 6.87% cap rate, showcasing substantial upside potential. The asking price is $12,500,000, translating to $135,869.57 per unit and $90.22 per square foot. The property is comprised of single-story buildings and benefits from established property management, ensuring consistent income generation and minimal vacancy. This portfolio is offered as a whole, but inquiries are welcome for potential smaller packages of 48, 28, or 16 units. The property is individually/LLC owned and located at 927 Maplewood Dr, Harker Heights, TX 76548, in Bell County. This is an ideal acquisition for investors seeking a high-performing, multifamily asset with proven profitability and significant growth prospects in a desirable Texas market.
    Property Profile Location Intelligence

    Current Use by Public Records

    Residential income homes

    Map

    City
    Harker Heights
    County
    Bell
    State
    Texas
    Longitude
    -97.6542388
    Latitude
    31.0603562

    Nearby Similar for Sale

    • $750,000
      3,390 SF

      Harker Heights Commercial Redevelopment Opportunity

      2.64-acre commercial property with redevelopment potential in Harker Heights, TX.
      1505 E Veterans Memorial Blvd, Harker Heights, TX 76548
      View Details
    • $750,000
      8,600 SF

      Harker Heights Commercial Investment Opportunity

      Commercial property with high visibility and income potential in Harker Heights.
      402 W Veterans Memorial Blvd, Harker Heights, TX 76548
      View Details
    • $1,000,000
      7,700 SF

      Harker Heights Commercial Office Space

      7,700 SF commercial property with vacant and leased office space.
      333 Indian Trail Dr, Harker Heights, TX 76548
      View Details
    • $700,000
      4,200 SF

      Harker Heights Commercial Investment Opportunity

      High-traffic location, leased to sports bar, income-producing asset.
      302 W Veterans Memorial Blvd, Harker Heights, TX 76548
      View Details
    • $1,700,000
      8,600 SF

      Versatile Commercial Flex Space

      Modern 8,600 sq ft flex space in Harker Heights.
      104 W Veterans Memorial Blvd, Harker Heights, TX 76548
      View Details
    • $950,000
      5,317 SF

      Commercial Property on Indian Trail

      Commercial property with high visibility and access, fully occupied.
      775 Indian Trail Dr, Harker Heights, TX 76548
      View Details
    • New
      $322,000
      3,352 SF

      Harker Heights Multifamily Investment Opportunity

      Four-unit property with good cash flow in Harker Heights.
      1000 S Harley Dr, Harker Heights, TX 76548
      View Details
    • $800,000
      6,011 SF

      Pet Hotel and Boarding Facility

      Commercial property converted into a fully operational pet hotel.
      628 E Veterans Memorial Blvd, Harker Heights, TX 76548
      View Details
    • $375,000
      4,800 SF

      Harker Heights Four-Unit Multifamily Property

      Well-maintained four-unit property with remodeled units and convenient location.
      1004 Indian Trail Dr, Harker Heights, TX 76548
      View Details
    • New
      $375,500
      2,402 SF

      Harker Heights Duplex with Modern Features

      Spacious duplex in Harker Heights with modern amenities and convenient location.
      237 N Mary Jo Dr, Harker Heights, TX 76548
      View Details
    • $399,999
      2,746 SF

      New Duplex in Harker Heights

      New construction duplex with modern finishes and premium features.
      503 Bonnie Dr, Harker Heights, TX 76548
      View Details
    • New
      $369,000
      2,336 SF

      Harker Heights Duplex For Sale

      Almost new duplex in Harker Heights with occupancy option.
      117 E Valley Rd, Harker Heights, TX 76548
      View Details

    FAQs

    What type of property is this?
    Multifamily property - 92-Unit Multifamily Investment Opportunity
    Where is this multifamily property located?
    The property is located at 927 Maplewood Dr Harker Heights, TX.
    What is the asking price?
    The asking price for this property is $12,500,000.
    What are key features of this property?
    This property features: Portfolio of 46 duplexes (92 units) in Harker Heights, TX.; 138,553 square feet of net rentable space, built 2004-2021.; 99% occupancy, $626,780 current NOI, 5.01% cap rate.
    (214) 814-8100 Call to check price and availability
    Request Owner's contact information
    927 Maplewood Dr Harker Heights, TX 76548
    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.
    927 Maplewood Dr
    Harker Heights, TX 76548
    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
    927 Maplewood Dr Harker Heights, TX 76548
    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!
    Contact for Pricing
    Please call us for current price
    and status of this listing Dillon Dewald
    Dillon Dewald
    Real Estate License ID: 0692865
    (214) 814-8100 (817) 372-4818 (817) 523-9113
    Learn more
    Google sign-in failed. Please try again or use another login method.
    Sign Up Successful!
    You now have access to more from Realmo!