Add Listing
    Property Lookup
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    401 Bethel St Roma, TX 78584
    Property profile & analytics

    401 Bethel St, Roma, TX 78584

    View on Map
    • Commercial real estate
    • 7,544 SF
    • 0.21 lot acres
    Off-Market
    Property ID
    US83-2636983
    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.
    Value Estimations
    Cap Rate Potential
    Location Intelligence

    Current Use by Public Records

    • Commercial real estate

    Property Details for 401 Bethel St

    Year built
    1985
    Lot size
    0.21 lot acres
    Property type
    Commercial real estate

    Sales History

    Date Price Buyer Seller Deed Type Mortgage
    Apr 24, 2026 — Cantoran Fredy Stabilized Properties Tx LLC Warranty Deed —

    Description

    This stabilized, 10-unit apartment building in Roma, Texas presents a compelling investment opportunity. The property boasts 7,544 square feet of net rentable space, spread across a two-story building on a 0.212-acre lot. Built in 1985 and renovated within the last two years, the complex features ten two-bedroom, one-bathroom units, currently enjoying a 90% occupancy rate. Each unit is priced at $56,000, with the entire complex listed at $560,000. The property's strong performance is reflected in its impressive 8.24% cap rate and a projected Net Operating Income (NOI) of $46,122 at 90% occupancy. The property is classified as a Class C multifamily investment and offers a stable income stream with potential for future value appreciation through further renovations or rent increases. Located at 401 Bethel St, Roma, TX 78584, this complex benefits from its proximity to local amenities. The sale includes a branded website. The property is offered free and clear of ground leases, with 100% ownership included in the sale. The projected occupancy date is October 27, 2024. This is a 1031 exchange eligible property.

    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
    Roma
    County
    Starr
    State
    Texas
    Longitude
    -99.0117919
    Latitude
    26.4062853

    Comparable in this City

    • $240,000
      5,153 SF

      Roma TX Fourplex Investment Opportunity

      Well-maintained fourplex in Roma, TX with immediate cash flow.
      933 E 4Th St, Roma, TX 78584
      View Details
    • $299,000
      2,212 SF

      Roma, TX Multi-Family Investment

      Fully leased multi-family property in Roma, TX with immediate income.
      601 East Allende Ave, Roma, TX 78584
      View Details
    • $400,000
      3,374 SF

      Roma Restaurant & Investment Opportunity

      Highway 83 Commercial Property - Dual Income
      4812 Us Highway 83, Roma, TX 78584
      View Details
    • $216,820
      58.60 Acres

      Roma, TX Agricultural Land

      58.60 acres of fenced agricultural land in Roma, TX.
      San Julian St, Roma, TX 78584
      View Details
    • $399,900
      75.20 Acres

      75 Acres of Texas Land

      Large land tract in Escobares, TX, near Rio Grande.
      Victor Rd, Escobares, TX 78584
      View Details
    • $216,820
      58.60 Acres

      Roma, TX Agricultural Land

      58.6 acres of fenced agricultural land in Roma, TX.
      San Julian St, Roma, TX 78584
      View Details

    Similar Nearby for Sale

    • $240,000
      5,153 SF

      Roma TX Fourplex Investment Opportunity

      Well-maintained fourplex in Roma, TX with immediate cash flow.
      933 E 4Th St, Roma, TX 78584
      View Details
    • $299,000
      2,212 SF

      Roma, TX Multi-Family Investment

      Fully leased multi-family property in Roma, TX with immediate income.
      601 East Allende Ave, Roma, TX 78584
      View Details
    • $949,000
      8,136 SF

      Roma Commercial Property - Prime Location

      High-Visibility Multi-Building Commercial Space
      1972 Grant St, Roma, TX 78584
      View Details
    • $275,000
      7,190 SF

      Roma, TX Event Center

      5+ acre property with adaptable space, formerly an event center.
      907 N Eagle Ave, Roma, TX 78584
      View Details
    • $400,000
      3,374 SF

      Roma Restaurant & Investment Opportunity

      Highway 83 Commercial Property - Dual Income
      4812 Us Highway 83, Roma, TX 78584
      View Details
    • $216,820
      58.60 Acres

      Roma, TX Agricultural Land

      58.60 acres of fenced agricultural land in Roma, TX.
      San Julian St, Roma, TX 78584
      View Details

    Similar Nearby for Lease

    • $1,500 /Mo
      2,720 SF

      Retail Space in High-Traffic Plaza

      Spacious retail unit near downtown Roma, minutes from international bridge.
      8 E Grant St, Roma, TX 78584
      View Details
    • $17 SF/Yr
      15,000 SF

      Riverview Plaza Retail Opportunity

      Prime Roma, TX Retail Space
      80 Grant St, Roma, TX 78584
      View Details
    • $19 SF/Yr
      6,900 SF

      Roma Retail Land Opportunity

      High-traffic retail land near Roma Port of Entry
      24 Grant St, Roma, TX 78584
      View Details
    • $15 SF/Yr
      19,024 SF

      Roma, TX Retail Space For Sale

      Prime Downtown Retail, 19,024 SF
      107 Grant St, Roma, TX 78584
      View Details
    • $1,500 /Mo
      1,800 SF

      Roma, TX Drive-Thru Opportunity

      1,800 SF Roma property ideal for drive-thru business.
      1208 N Grant St, Roma, TX 78584
      View Details
    • $400 /Mo
      720 SF

      Roma, TX Office/Retail Space

      Versatile 720 SF space in high-traffic Roma location.
      1208 N Grant St, Roma, TX 78584
      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.
    401 Bethel St
    Roma, TX 78584
    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
    401 Bethel St, Roma, TX, 78584
    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!