You're browsing as guest. Top-line numbers are free. Full reports — owner contacts, refine, methodology — are paid. Guest mode. Top-line is free.
Back to Search
Property profile & analytics
OFF-MARKET
Apartment buildings

120 Bunkhouse Rd Stephenville, TX 76401

16,110 SF 6.26 ac lot Built 2015
Property ID
Property summary
AI-generated overview

This exceptional investment opportunity presents a 25-unit apartment building in Stephenville, Texas, situated on a 6.26-acre lot at 120 Bunkhouse Rd, zip code 76401. Built in 2015 and renovated in 2022, this Class B property boasts 16,110 square feet of net rentable space, currently operating at 100% occupancy. The property comprises three single-story buildings and includes 19 high-quality residential suites, 40 fully upgraded horse stalls, six RV spaces, a professional-grade lighted arena, a laundry facility, a modern conference room, and fully equipped office spaces. The property generates a substantial net operating income (NOI) of $401,400, with a pro-forma NOI of $1,043,600, resulting in an 8.92% cap rate and a pro-forma cap rate of 23.19%. The asking price is $4,500,000, translating to $180,000 per unit and $279.33 per square foot. The property is zoned for commercial use and benefits from a strong existing tenant base and a waiting list, suggesting significant potential for future growth and increased revenue. This turnkey operation offers immediate cash flow and represents a compelling investment in a thriving Texas market. The property's diverse revenue streams, including residential rentals, horse stall rentals, RV parking, and laundry facilities, contribute to its robust financial performance.

Property profile
Verified
Property type Apartment buildings
Year built 2015
Total area 16,110 SF
Lot 6.26 ac (272,686 SF)
Cap rate & NOI
Priority signal for investors
Implied cap rate, NOI & suggested price
Cap rate vs submarket · NOI estimate · 3 price anchors
Implied cap rate, NOI & suggested price
Cap vs submarket · NOI estimate · 3 price anchors
Value estimations
Realmo proprietary · 4 methods
AI Approach AI
by Request
CAP Approach CAP
by Request
Comparable Approach Comparable
by Request
Blend (final) Blend
by Request
Owner & transaction history
Owner on record
Zoning & alternative use
Permitted uses
Permitted uses
Allowed · conditional · prohibited
Try Rey
Ask anything about this address in plain English.
“Is 15.6% cap rate sustainable?” · “Best tenant mix for BU1?” · “What’s the redev upside?”
You own 120 Bunkhouse Rd?
List it free. Reach 20,000 daily buyers.
We’ve already pulled the facts. Confirm photos + price and you’re live in 2 minutes.
List this address →
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