Sign Up Successful!
You now have access to more from Realmo!
Property Lookup
    Property Lookup
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    AI Search
    Back to Search
    Property profile & analytics

    7903 Masters Rd Manvel, TX 77578

    • Residential income homes
    • 0.62 lot acres
    For Sale
    View listing
    $900,000
    Value Estimations
    Cap Rate Potential
    Location Intelligence
    Property ID
    US82-2920643
    The Realmo ID is a unique identifier assigned to every property, incorporating country codes and precise geo-coordinates for 300x300-foot land blocks. It enables standardized data collection and seamless integration of disparate sources such as ownership, tax, title data and physical specifications. By aggregating current and historical records, the Realmo ID powers advanced analytics and delivers deep, verifiable insights for real estate professionals.

    Current Use by Public Records

    • Residential income homes

    Property Details for 7903 Masters Rd

    Lot size
    0.62 lot acres
    Property type
    Residential income homes

    Description

    This exceptional investment opportunity presents a portfolio of four freestanding, single-family rental homes situated on a 0.619-acre lot in Manvel, Texas. Each of the four Class B buildings boasts three bedrooms and two bathrooms, currently enjoying 100% occupancy. The property includes two additional vacant lots, offering potential for future development or expansion. The homes are meticulously maintained and situated on individual lots within a convenient location near Highway 6 and Highway 288, providing easy access to major thoroughfares. The proximity to local schools adds to the desirability of these rental properties. The asking price for this turnkey multifamily investment is $900,000, representing a price per unit of $225,000. This portfolio offers a compelling combination of strong rental income, low vacancy rates, and significant upside potential due to the inclusion of the two undeveloped lots. The two-story buildings are well-maintained and situated in a desirable area, making this a truly attractive investment opportunity for discerning buyers. The property's location in Brazoria County, Texas, zip code 77578, offers a stable rental market and strong potential for future appreciation. This is a rare chance to acquire a fully occupied, high-performing rental portfolio with immediate cash flow and significant long-term growth prospects.

    Value Estimations

    Powered by Realmo proprietary methodology Last update: July 3, 2025

    • CAP approach

    • Comparable approach

    • Alternative Use

    Location Insight

    • Map
    • Local Demand
    City
    Manvel
    County
    Brazoria
    State
    Texas
    Longitude
    -95.3579685
    Latitude
    29.4624075

    Comparable in this City

    • $10,285,000

      Manvel, TX ±123 Acres

      Prime ±123 acres for development. Excellent location.
      58 Croix Rd, Manvel, TX 77578
      View Details
    • $3,800,500

      Manvel, TX: 34.5 Acres Development Land

      Prime Manvel acreage, residential potential.
      0 Croix Pkwy, Manvel, TX 77578
      View Details
    • $3,211,560
      97.32 Acres

      Manvel, TX Commercial Land - 97 Acres

      Prime 97-acre tract, ideal for development.
      0 Belcher Rd, Manvel, TX 77578
      View Details
    • $1,000,000
      12.60 Acres

      Manvel, TX Land - 12.6 Acres

      Prime 12.6-acre commercial/residential tract.
      0 Swc Of Del Bello & County Rd 58, Manvel, TX 77578
      View Details
    • $550,000
      1.02 Acres

      Manvel Commercial Land - $550K

      1.02-acre commercial lot, prime location.
      8479 Bailey Rd, Manvel, TX 77578
      View Details
    • $3,474,346
      9.97 Acres

      Del Bello County Rd 234

      Land • 9.97 Acres
      0 Del Bello County Rd 234, Manvel, TX 77578
      View Details

    Similar Nearby for Sale

    • $10,285,000

      Manvel, TX ±123 Acres

      Prime ±123 acres for development. Excellent location.
      58 Croix Rd, Manvel, TX 77578
      View Details
    • $3,211,560
      97.32 Acres

      Manvel, TX Commercial Land - 97 Acres

      Prime 97-acre tract, ideal for development.
      0 Belcher Rd, Manvel, TX 77578
      View Details
    • $1,000,000
      12.60 Acres

      Manvel, TX Land - 12.6 Acres

      Prime 12.6-acre commercial/residential tract.
      0 Swc Of Del Bello & County Rd 58, Manvel, TX 77578
      View Details
    • $3,800,500

      Manvel, TX: 34.5 Acres Development Land

      Prime Manvel acreage, residential potential.
      0 Croix Pkwy, Manvel, TX 77578
      View Details
    • $550,000
      1.02 Acres

      Manvel Commercial Land - $550K

      1.02-acre commercial lot, prime location.
      8479 Bailey Rd, Manvel, TX 77578
      View Details
    • $1,490,000
      260,058 SF

      Manvel Commercial Multi-Tenant Property

      High-traffic Manvel, TX investment opportunity.
      2883 Croix Rd, Manvel, TX 77578
      View Details

    Similar Nearby for Lease

    • Contact for pricing
      8,175 SF

      Retail Space in Growing Manvel

      New retail development in a high-growth area of Manvel.
      Highway 6, Manvel, TX 77578
      View Details
    • Contact for pricing
      191,495 SF

      Manvel Town Center Retail Spaces

      Prime Retail Space, High-Growth Area
      0 Nwc Sh‐288 & Sh‐6, Manvel, TX 77578
      View Details
    • Contact for pricing
      25,000 SF

      Manvel Retail Space For Lease

      Prime Retail Location, 25,000 SF Available
      0 Swc Hwy 6 & Meridiana Pkwy, Manvel, TX 77578
      View Details
    • $26 SF/Yr
      4,750 SF

      New Retail Center in Manvel

      Prime retail space in a rapidly growing Manvel, TX.
      19300 Highway 6, Manvel, TX 77578
      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.
    7903 Masters Rd
    Manvel, TX 77578
    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.

    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
    Google sign-in failed. Please try again or use another login method.
    Create New Password
    • At least 8 characters
    • Contains both letters and numbers
    • Contains uppercase and lowercase letters
    • At most 32 characters
    • Password required
    • Password reset link has expired. Please request a new one.