Add Listing
    Property Lookup
    • For Sale
    • For Lease
    • Sold
    • Property Lookup
    • Brokers
    22715 Imperial Valley Dr Houston, TX 77073

    Property Lookup

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

    22715 Imperial Valley Dr Houston, TX 77073

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

    Current Use by Public Records

    • Redstone Vista Apartments / Apartment Complex / Apartment Rental Agency
    • SAFEFOODFIRST / Food And Beverage Consultant
    • D&N safety training / Training Center / Vocational School
    • The Retreat Apartments / Apartment Building

    Property Details for 22715 Imperial Valley Dr

    Year built
    1982
    Lot size
    10.44 lot acres
    Property type
    Apartment buildings

    Description

    Redstone Vista is a 274-unit, garden-style apartment community situated on 10.44 acres in Houston's desirable Cypresswood neighborhood. Built in 1982 and extensively renovated in 2019, this Class B property features two-story buildings totaling 223,927 square feet of net rentable space. The property boasts 274 units, all with washer/dryer connections and individual hot water heaters. 234 units have undergone upgrades, including faux wood flooring (downstairs) and carpet (upstairs) with two-toned paint. Patios and balconies are standard, and some units offer covered parking for an additional $35 per month. A clubhouse with a business office and on-site staff (8 total) are also included. The property benefits from its location in the Spring ISD and easy access to major freeways (east of I-45 and north of FM 1960), with a 30-minute commute to downtown Houston. A significant advantage is a recently approved Housing Finance Corporation (HFC) structure, resulting in a 90% tax abatement. All roofs were replaced in 2017. The seller will assign insurance proceeds and is open to offers or recapitalization. A few remaining units are expected to be completed within 60 days. The property shows a strong upward rental trajectory, with the Cypresswood area experiencing a 5.4% increase in rental income over the past year. Most tenants rent washer/dryer units for $40/month. Kitchen cabinets are original, but many doors have been replaced.

    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
    -95.4212
    Latitude
    30.0273

    Comparable in this City

    • Value Estimation
      $1,820,000
      18,676 SF

      300 Vis Dr, Unit 296

      GARDEN APT, COURT APT (5+ UNITS) • 18,676 SF
      300 Vis Dr, Houston, TX 77073-5211
      View Details
    • Value Estimation
      $1,490,000
      13,956 SF

      22910 Imperial Vly Dr, Unit 112

      GARDEN APT, COURT APT (5+ UNITS) • 13,956 SF
      22910 Imperial Vly Dr, Houston, TX 77073-1111
      View Details
    • Value Estimation
      $1,030,000
      9,642 SF

      21717 Inverness Frst Blvd, Unit 272

      GARDEN APT, COURT APT (5+ UNITS) • 9,642 SF
      21717 Inverness Frst Blvd, Houston, TX 77073-1329
      View Details
    • Value Estimation
      $590,000
      7,644 SF

      1601 Wooded Pne Dr, Unit 128

      GARDEN APT, COURT APT (5+ UNITS) • 7,644 SF
      1601 Wooded Pne Dr, Houston, TX 77073-3015
      View Details
    • Value Estimation by Request
      4,876 SF

      2257 Millstone Dr, Unit 56

      GARDEN APT, COURT APT (5+ UNITS) • 4,876 SF
      2257 Millstone Dr, Houston, TX 77073
      View Details
    • Value Estimation
      $860,000
      8,976 SF

      20430 Imperial Vly Dr, Unit 208

      GARDEN APT, COURT APT (5+ UNITS) • 8,976 SF
      20430 Imperial Vly Dr, Houston, TX 77073-5507
      View Details

    Similar Nearby for Sale

    • Contact for pricing

      Houston RV Resort Opportunity

      288-unit Houston RV Resort for sale.
      2150 Millstone Dr, Houston, TX 77073
      View Details
    • Contact for pricing
      67,600 SF

      Industrial Complex on 7 Acres

      70,000 SF industrial complex with development potential.
      1720 Fm 1960 Rd, Houston, TX 77073
      View Details
    • Contact for pricing

      Land For Sale

      Land available for purchase.
      22214 Cypress Slough Dr, Houston, TX 77073
      View Details
    • Contact for pricing

      Land with Income-Producing Improvement

      Land with short-term lease near FM 1960 and I-45.
      22940 Imperial Valley Dr, Houston, TX 77073
      View Details
    • $975,000

      Commercial Lot Near I-45

      Commercial lot with high visibility and accessibility near major thoroughfares.
      20302 Imperial Valley Dr, Houston, TX 77073
      View Details

    Similar Nearby for Lease

    • Contact for pricing
      82,680 SF

      ALD-WEST Commerce Center: Houston Distribution Hub

      Modern 82,680 SF Distribution Center, Ready for Occupancy
      17217 Aldine Westfield Rd, Houston, TX 77073
      View Details
    • Contact for pricing

      Retail Space in High-Traffic Area

      Retail space at a high-traffic intersection in Houston, TX.
      3040 Farm To Market 1960 Rd E, Houston, TX 77073
      View Details
    • Contact for pricing

      Freestanding Building on 1.4 Acres

      6,075 SF freestanding building with covered parking on 1.4 acres.
      22499 Imperial Valley Dr, Houston, TX 77073
      View Details
    • Contact for pricing
      13,969 SF

      Northpark Central Drive Flex Space

      Flex space available in Prologis Park Northpark, Houston.
      600 Northpark Central Dr, Houston, TX 77073
      View Details
    • Contact for pricing

      Industrial Space Available For Lease

      Industrial space with loading docks and convenient highway access.
      14850 Woodham Dr, Houston, TX 77073
      View Details
    • Contact for pricing
      8,668 SF

      Houston Warehouse Space Available

      7,352 SF warehouse space for lease in Houston, TX.
      283 Lockhaven Dr, Houston, TX 77073
      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.
    22715 Imperial Valley Dr
    Houston, TX 77073
    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

    22715 Imperial Valley Dr, Houston, TX, 77073

    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!