Add Listing
    Property Lookup
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    927 Maplewood Dr Harker Heights, TX 76548
    Property profile & analytics

    927 Maplewood Dr Harker Heights, TX 76548

    View on Map
    • Residential income homes
    • 138,553 SF
    Off-Market
    Value Estimations
    Cap Rate Potential
    Location Intelligence

    Current Use by Public Records

    • Residential income homes

    Property Details for 927 Maplewood Dr

    Property size
    138,553 SF
    Property type
    Residential income homes

    Description

    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.

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

    • CAP approach

    • Comparable approach

    • Alternative Use

    Location Insight

    • Map
    • Local Demand
    City
    Harker Heights
    County
    Bell
    State
    Texas
    Longitude
    -97.6542
    Latitude
    31.0604

    Comparable in this City

    • Value Estimation by Request
      3,618 SF

      101/103 Central Texas Expy

      Land • 3,618 SF
      101/103 Central Texas Expy, Harker Heights, TX 76548
      View Details
    • Value Estimation by Request
      2.24 Acres

      1323 Way

      Land • 2.24 Acres
      1323 Way, Harker Heights, TX 76548
      View Details
    • Value Estimation by Request

      612 Central Texas Expy

      COMMERCIAL (GENERAL)
      612 Central Texas Expy, Harker Heights, TX 76548
      View Details
    • Value Estimation by Request
      0.06 Acres

      Hts Dr

      VACANT COMMERCIAL LAND • 0.06 Acres
      Hts Dr, Harker Heights, TX 76548
      View Details
    • Value Estimation by Request

      600 Indian Trl

      COMMERCIAL (GENERAL)
      600 Indian Trl, Harker Heights, TX 76548-1312
      View Details
    • Value Estimation by Request
      0.48 Acres

      Lookout Rdg Blvd

      VACANT COMMERCIAL LAND • 0.48 Acres
      Lookout Rdg Blvd, Harker Heights, TX 76548
      View Details

    Similar Nearby for Sale

    • $375,000
      2,664 SF

      Harker Heights Duplex For Sale

      Well-maintained duplex with spacious layout, granite countertops, and covered patio.
      207 W Cardinal Ln, Harker Heights, TX 76548
      View Details
    • $335,000
      2,316 SF

      Harker Heights Duplex Investment Opportunity

      Well-maintained duplex near schools, shopping, and Fort Hood.
      306 Jeff Gordon Dr, Harker Heights, TX 76548
      View Details
    • New
      $364,000
      2,658 SF

      Harker Heights Contemporary Duplex

      New construction duplex with fenced yards and garage.
      222 N Mary Jo Dr, Harker Heights, TX 76548
      View Details
    • $325,000
      2,169 SF

      Harker Heights Duplex: Income Potential

      Well-maintained duplex with updated units, income potential in Harker Heights.
      1803 Aztec Trce, 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
    • $349,990
      2,646 SF

      Harker Heights Duplex Investment Opportunity

      Well-maintained duplex with tenant in place until August 2026.
      1402 Pima Trl, Harker Heights, TX 76548
      View Details

    Similar Nearby for Lease

    • Contact for pricing

      Harker Heights Executive Suites Available

      Executive suites for salons and retail in Harker Heights.
      300 W Central Texas Expy, Harker Heights, TX 76548
      View Details
    • Contact for pricing

      Retail Center on Knights Way

      Retail center with flexible space in high-traffic Harker Heights.
      601 Farm To Market 2410, Harker Heights, TX 76548
      View Details
    • $1,610 /Mo

      Professional Office Space For Rent

      Professional office building located in Harker Heights, Texas.
      581 Pan American Dr, Harker Heights, TX 76548
      View Details
    • Contact for pricing

      Harker Heights Drive-Thru Restaurant Space

      Drive-thru restaurant space available at signalized intersection in Harker Heights.
      325 Knights Way, Harker Heights, TX 76548
      View Details
    • $4,400 /Mo
      3,150 SF

      Harker Heights Retail Space Available

      Retail space for lease in Harker Heights, Texas.
      116 E Veterans Memorial Blvd, Harker Heights, TX 76548
      View Details
    • $1,957 /Mo
      28,268 SF

      Harker Heights Office Space Available

      Multiple office suites available for lease in Harker Heights.
      100 W Central Texas Expy, Harker Heights, TX 76548
      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.
    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
    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
    927 Maplewood Dr, Harker Heights, TX, 76548
    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!