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

    1605 Water St Kerrville, TX 78028

    • Commercial real estate
    OFF-MARKET
    Value Estimations
    Cap Rate Potential
    Location Intelligence
    Property ID
    US83-2607977
    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

    • The Lux Riverside / Apartment Building / Apartment Complex

    Property Details for 1605 Water St

    Year built
    1965
    Property type
    Commercial real estate

    Description

    This exceptional 47-unit apartment building, known as the Lux Riverside, presents a compelling value-add investment opportunity in Kerrville, Texas. Situated at 1605 Water St, 78028, this one-story, 27,470 square foot complex was built in 1965 and boasts waterfront views. The property comprises a mix of one-bedroom/one-bathroom units and studios, with an average unit size of 584 square feet. Residents enjoy access to desirable amenities including a landscaped courtyard, on-site laundry facilities, and a designated picnic area. The property's location offers proximity to major Kerrville employers, within less than two miles. Financial projections indicate a strong potential return on investment, with an estimated Year 1 cash-on-cash return of 8.6%. Further revenue generation opportunities exist, adding to the overall attractiveness of this investment. Detailed financial information is available upon request. This property offers a unique blend of established income generation and significant upside potential in a desirable Texas location. The property's waterfront setting and convenient amenities contribute to its appeal, making it an attractive option for investors seeking a strong value-add opportunity in the Kerrville market.

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

    • CAP approach

    • Comparable approach

    • Alternative Use

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

    Location Insight

    • Map
    • Local Demand
    City
    Kerrville
    County
    Kerr
    State
    Texas
    Longitude
    -99.1364705
    Latitude
    30.0365471

    Comparable in this City

    • $1,100,000
      4,896 SF

      Meticulously Maintained Kerrville Apartment Complex

      Stable, income-producing 8-unit apartment complex in Kerrville, Texas.
      Kerrville, TX 78028
      View Details
    • $600,000
      5,354 SF

      Kerrville Multifamily Investment Opportunity

      Six-unit apartment building in Kerrville, TX with recent cosmetic remodels.
      305 N Tivy St, Kerrville, TX 78028
      View Details
    • $1,600,000
      11,474 SF

      Kerrville 12-Unit Apartment Complex

      Well-maintained 12-unit apartment complex in Kerrville, Texas.
      Kerrville, TX 78028
      View Details
    • $985,000
      10.00 Acres

      Kerrville Mobile Home Park

      10-Acre, 5-Unit Income Property
      0 Tbd, Kerrville, TX 78028
      View Details
    • $400,000
      0.28 Acres

      Guadalupe Riverfront Land in Kerrville

      Riverfront land suitable for short-term rental or personal use.
      3147/49 Riverside Dr, Kerrville, TX 78028
      View Details
    • $450,000
      500 SF

      Guadalupe River Turnkey Rental Property

      Turnkey rental property on the Guadalupe River with five pads.
      2915 Riverside Dr, Kerrville, TX 78028
      View Details

    Similar Nearby for Sale

    • $1,100,000
      4,896 SF

      Meticulously Maintained Kerrville Apartment Complex

      Stable, income-producing 8-unit apartment complex in Kerrville, Texas.
      Kerrville, TX 78028
      View Details
    • $600,000
      5,354 SF

      Kerrville Multifamily Investment Opportunity

      Six-unit apartment building in Kerrville, TX with recent cosmetic remodels.
      305 N Tivy St, Kerrville, TX 78028
      View Details
    • $1,600,000
      11,474 SF

      Kerrville 12-Unit Apartment Complex

      Well-maintained 12-unit apartment complex in Kerrville, Texas.
      Kerrville, TX 78028
      View Details
    • New
      $3,575,000
      24.08 Acres

      Hill Country Land with River Frontage

      24-acre Hill Country property with Guadalupe River frontage.
      135 Rooster Rdg, Kerrville, TX 78028
      View Details
    • $985,000
      10.00 Acres

      Kerrville Mobile Home Park

      10-Acre, 5-Unit Income Property
      0 Tbd, Kerrville, TX 78028
      View Details
    • $400,000
      0.28 Acres

      Guadalupe Riverfront Land in Kerrville

      Riverfront land suitable for short-term rental or personal use.
      3147/49 Riverside Dr, Kerrville, TX 78028
      View Details

    Similar Nearby for Lease

    • Contact for pricing
      8,730 SF

      Kerrville Restaurant - Turnkey Opportunity

      8,730 sq ft Restaurant, 2.21 Acres
      2132 Sidney Baker St, Kerrville, TX 78028
      View Details
    • $950 /Mo
      880 SF

      Water Street Commercial Space Available

      Desirable commercial location near downtown Kerrville, ideal for retail.
      961-D Water St, Kerrville, TX 78028
      View Details
    • $5,500 /Mo
      5,200 SF

      Kerrville Commercial Space with Warehouse

      Versatile commercial space with offices, warehouse, and covered awning.
      87 N Coronado Dr, Kerrville, TX 78028
      View Details
    • $3,560 /Mo
      32,741 SF

      Kerrville Retail Space with Drive-Through

      Recently renovated retail space suitable for bank or pharmacy use.
      719 Hill Country Dr, Kerrville, TX 78028
      View Details
    • New
      $1,500 /Mo
      1,176 SF

      Kerrville Office Space For Rent

      Office space with flexible layout, breakroom, and convenient access.
      874 Harper Rd, Kerrville, TX 78028
      View Details
    • $22 SF/Yr
      36,858 SF

      Office Max Plaza: Kerrville Medical Office

      Prime Kerrville medical office space available.
      305 Sidney Baker St, Kerrville, TX 78028
      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.
    1605 Water St
    Kerrville, TX 78028
    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.