Add Listing
    Property Lookup
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    3643 Macgregor Way Houston, TX 77004

    Property Lookup

    Back to Search
    The Largest CRE Database in the US with Over 1 Million Listings
    Property profile & analytics

    3643 Macgregor Way Houston, TX 77004

    View on Map
    • Apartment buildings
    Off-Market
    Value Estimations
    Cap Rate Potential
    Location Intelligence

    Current Use by Public Records

    • Apartment buildings

    Property Details for 3643 Macgregor Way

    Property type
    Apartment buildings

    Description

    This exceptional 40-unit apartment complex presents a compelling investment opportunity in Houston, Texas. Located at 3643 N MacGregor Way, 77004, this property enjoys a prime location near the University of Houston and Texas Southern University, ensuring consistently high occupancy rates. The complex underwent a complete renovation in 2021, resulting in a property in excellent condition with currently 85% occupancy. The 29,068 square foot building comprises 28 two-bedroom and 12 three-bedroom units, each featuring modern interiors, central heating and cooling, energy-efficient windows, and a full appliance package. Individual electric meters for each unit contribute to cost efficiency for both tenants and the owner. The property's proximity to major transportation routes, Hermann Park, and the Museum District attracts a diverse tenant base of students and professionals. Further enhancing its profitability, a Ratio Utility Billing System (RUBS) is being implemented, shifting utility costs to tenants and increasing net operating income. This value-add opportunity offers investors a chance to acquire a well-maintained, high-demand property with significant potential for long-term appreciation and steady cash flow. The asking price for this turnkey investment is $5,000,000.

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

    • CAP approach

    • Comparable approach

    • Alternative Use

    Get a detailed, property-specific estimation — fast and free

    Location Insight

    • Map
    • Local Demand
    City
    Houston
    County
    Harris
    State
    Texas
    Longitude
    -95.3579
    Latitude
    29.7111

    Comparable in this City

    • Value Estimation by Request
      2,726 SF

      3607 Anita St

      Multifamily properties • 2,726 SF
      3607 Anita St, Houston, TX 77004
      View Details
    • Value Estimation by Request
      2,448 SF

      2401 Sampson St, Unit 8

      APARTMENT HOUSE (5+ UNITS) • 2,448 SF
      2401 Sampson St, Houston, TX 77004-2094
      View Details
    • Value Estimation by Request
      8,612 SF

      1625 Southmore Blvd, Unit 10

      APARTMENT HOUSE (5+ UNITS) • 8,612 SF
      1625 Southmore Blvd, Houston, TX 77004-5954
      View Details
    • Value Estimation
      $570,000
      5,084 SF

      1904 Calumet St, Unit 4

      APARTMENT HOUSE (5+ UNITS) • 5,084 SF
      1904 Calumet St, Houston, TX 77004-7787
      View Details
    • Value Estimation by Request
      4,930 SF

      5417 Ennis St, Unit 4

      APARTMENT HOUSE (5+ UNITS) • 4,930 SF
      5417 Ennis St, Houston, TX 77004-7756
      View Details
    • Value Estimation by Request
      6,390 SF

      1514 Palm St, Unit 8

      APARTMENT HOUSE (5+ UNITS) • 6,390 SF
      1514 Palm St, Houston, TX 77004-5700
      View Details

    Similar Nearby for Sale

    • $785,000
      4,464 SF

      Multifamily Property with Income Potential

      Cash-generating multifamily property with six updated meters and seven units.
      2501 Truxillo St, Houston, TX 77004
      View Details
    • $1,200,000

      Multifamily Complex Near Downtown Houston

      16-unit complex near Downtown Houston, Medical Center, and University.
      2717-2801 Hadley St, Houston, TX 77004
      View Details

    Similar Nearby for Lease

    • Contact for pricing

      Medical Office Space in Houston

      Ideally positioned medical office building connected to HCA Houston Healthcare.
      1200 Binz St, Houston, TX 77004
      View Details
    • Contact for pricing

      Retail Space for Lease

      Retail space available for lease in Houston, Texas.
      Neq Of Elgin St & Scott St, Houston, TX 77004
      View Details
    • Contact for pricing

      Midtown Houston Rental Opportunity

      2,750 SF rental space in Midtown Houston.
      3221 Fannin St, Houston, TX 77004
      View Details
    • Contact for pricing

      Mixed-Use Space For Lease

      Retail, office, cafe, or flex space available for rent.
      2601 Prospect St, Houston, TX 77004
      View Details
    • Contact for pricing
      62,500 SF

      Modern Office and Medical Hub

      Modern office and medical space in Houston's cultural heart.
      1801 Binz St, Houston, TX 77004
      View Details
    • Contact for pricing

      Retail Space Near University of Houston

      Retail space serving University of Houston's students, faculty, and staff.
      4701 Martin Luther King Blvd, Houston, TX 77004
      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.
    3643 Macgregor Way
    Houston, TX 77004
    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

    Google sign-in failed. Please try again or use another login method.
    Sign Up Successful!
    You now have access to more from Realmo!