Add Listing
    Property Lookup
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    101535 Home Bfr Amarillo Tx Amarillo, TX 79110
    Back to Search
    Property profile & analytics

    101535 Home Bfr Amarillo Tx Amarillo, TX 79110

    View on Map
    • Residential income homes
    • 131,139 SF
    Off-Market
    Value Estimations
    Cap Rate Potential
    Location Intelligence

    Current Use by Public Records

    • Residential income homes

    Property Details for 101535 Home Bfr Amarillo Tx

    Year built
    2024
    Property size
    131,139 SF
    Property type
    Residential income homes

    Description

    This exceptional investment opportunity presents an 81-unit build-for-rent (BFR) townhome portfolio in Amarillo, Texas. The portfolio comprises 60 attached townhomes and 21 detached single-family homes, all featuring three bedrooms, two bathrooms, and two-car garages. Each unit boasts approximately 1619 square feet of living space, totaling 131,139 square feet across the entire portfolio situated on a 255,000 square foot lot. Construction is slated to begin in the second or third quarter of 2024, with the first units anticipated to receive their Certificate of Occupancy (CO) in the fourth quarter of 2024 or the first quarter of 2025. This new construction development offers below-market pricing, presenting a compelling value proposition. The property benefits from a strong local market with limited housing inventory, promising high lease-up velocity and robust rental income. The experienced local developer, with over two decades of Amarillo experience, provides added confidence. Investors have the flexibility to either purchase the land and contract for construction or acquire the completed units upon CO. Projected Year 1 stabilized NOI is $1,402,067, resulting in an 8.03% cap rate and a pro-forma cap rate of 8.29%. The asking price is $17,450,000, translating to $215,432 per unit. Amarillo's diverse economy, low unemployment rate (3.4%), and below-average cost of living contribute to the property's strong investment potential. The property's location in Amarillo, known for its educated workforce and central location, further enhances its appeal. This portfolio offers a compelling combination of new construction, strong market fundamentals, and flexible acquisition options, making it an attractive investment for both long-term and short-term investors.

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

    • CAP approach

    • Comparable approach

    • Alternative Use

    Location Insight

    • Map
    • Local Demand
    City
    Amarillo
    County
    Randall
    State
    Texas
    Longitude
    -101.883
    Latitude
    35.138

    Comparable in this City

    • Value Estimation by Request

      5993 Georgia St

      Land
      5993 Georgia St, Amarillo, TX 79110
      View Details
    • Value Estimation by Request
      7.40 Acres

      2701 Farmers Ave

      Land • 7.40 Acres
      2701 Farmers Ave, Amarillo, TX 79110
      View Details
    • Value Estimation by Request
      15.50 Acres

      TX-335 Loop

      Land • 15.50 Acres
      TX-335 Loop, Amarillo, TX 79110
      View Details
    • Value Estimation by Request
      0.41 Acres

      1004 46th Ave

      COMMERCIAL (GENERAL) • 0.41 Acres
      1004 46th Ave, Amarillo, TX 79110
      View Details
    • Value Estimation by Request
      0.69 Acres

      4803 Catalpa Ln

      COMMERCIAL (GENERAL) • 0.69 Acres
      4803 Catalpa Ln, Amarillo, TX 79110-1115
      View Details
    • Value Estimation by Request

      58Th Ave

      Land
      0 58Th Ave, Amarillo, TX 79110
      View Details

    Similar Nearby for Sale

    • New
      $324,500
      3,864 SF

      Amarillo Multi-Family Investment Opportunity

      Triplex and Duplex sold together, offering five units total.
      3701 S Van Buren St, Amarillo, TX 79110
      View Details
    • $1,999,999

      Amarillo Multifamily Investment Portfolio

      Sixteen-door remodeled multifamily portfolio in Amarillo, Texas.
      Portfolio Package, Amarillo, TX 79110
      View Details
    • $950,000
      1,310 SF

      Remodeled Multifamily Portfolio in Amarillo

      Eight-unit multifamily portfolio in Amarillo, Texas, ideal for investment.
      Southlawn Package, Amarillo, TX 79110
      View Details
    • $215,000
      1.24 Acres

      Amarillo Commercial Land For Sale

      Unimproved 1.24-acre tract in high-traffic area, ideal for development.
      2406 SW 45Th Ave, Amarillo, TX 79110
      View Details
    • Contact for pricing

      Prime Land at Georgia Intersection

      8.7-acre land parcel in thriving Amarillo location.
      5993 S Georgia St, Amarillo, TX 79110
      View Details
    • $1,600,000
      15,748 SF

      I-27 & S Bonham Property

      Property with excellent accessibility and visibility at I-27 & S Bonham.
      4101 Canyon Dr, Amarillo, TX 79110
      View Details

    Similar Nearby for Lease

    • $1,575 /Mo
      2,600 SF

      Versatile Business Park Space Available

      Flexible leases in a prestigious Amarillo business park.
      3970 Business Park Dr, Amarillo, TX 79110
      View Details
    • $850 /Mo
      1,300 SF

      Versatile Business Park Space Available

      Flexible leases in a professional Amarillo business park.
      3782 Dr Dr, Amarillo, TX 79110
      View Details
    • $1,260 /Mo
      1,665 SF

      Versatile Flex Space in Amarillo

      Adaptable office, warehouse, and yard spaces available for lease.
      4006 Business Park Dr, Amarillo, TX 79110
      View Details
    • $960 /Mo
      1,130 SF

      Versatile Flex Space in Amarillo

      Adaptable flex, industrial, warehouse, and office spaces available for rent.
      6451 South Western St, Amarillo, TX 79110
      View Details
    • $2,295 /Mo
      1,100 SF

      Versatile Flex Space in Amarillo

      Adaptable flex, industrial, warehouse, and office spaces available for lease.
      3816 Business Park Dr, Amarillo, TX 79110
      View Details
    • $955 /Mo
      4,550 SF

      Versatile Business Park Space Available

      Flexible leases in a professional Amarillo business park.
      3764 Business Park Dr, Amarillo, TX 79110
      View Details
    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.
    101535 Home Bfr Amarillo Tx
    Amarillo, TX 79110
    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
    101535 Home Bfr Amarillo Tx, Amarillo, TX, 79110
    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!