Add Listing
    Property Lookup
    • For Sale
    • For Lease
    • Sold
    • Property Lookup
    • Brokers
    402 Water St Kerrville, TX 78028

    Property Lookup

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

    402 Water St Kerrville, TX 78028

    View on Map
    • Medical Office Space
    • 832 SF
    • 0.15 lot acres
    Off-Market
    Property ID
    US83-2619389
    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

    • Medical Office Space

    Property Details for 402 Water St

    Year built
    1922
    Lot size
    0.15 lot acres
    Property size
    832 SF
    Property type
    Medical Office Space
    APN
    40520

    Description

    This charming, circa 1922, 832-square-foot cottage in Kerrville, Texas, presents a unique investment opportunity. Currently operating as a successful vacation rental, this property boasts two bedrooms and one bathroom, showcasing original features like hardwood floors and a clawfoot tub. The property sits on a 0.15-acre lot and includes a spacious fenced backyard with a firepit and a separate storage/shop area. A deep covered rear deck and a private outdoor shower add to its appeal. The property benefits from ample off-street parking (5 spaces) and is conveniently located near Kerrville's shopping, dining, and entertainment options. Zoned R1/RT, this mixed-use property offers versatile commercial possibilities, including long-term or short-term rentals, office space, or a small business. The building, with one story and one unit, is easily accessible and provides excellent natural light. Its historic character, combined with its income-generating potential and flexible zoning, makes it an attractive investment in a desirable Texas location. The property's APN is 40520. A virtual tour is available.

    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
    Kerrville
    County
    Kerr
    State
    Texas
    Longitude
    -99.152304347201
    Latitude
    30.056302168426

    Comparable in this City

    • $897,500
      974 SF

      Mixed-Use Property in Downtown Kerrville

      Mixed-use property with income potential in downtown Kerrville.
      521-601 Clay St, Kerrville, TX 78028
      View Details
    • $897,500
      974 SF

      Mixed-Use Property in Downtown Kerrville

      Mixed-use property with income potential and development upside.
      521-601 Clay St, Kerrville, TX 78028
      View Details
    • $725,000
      3,526 SF

      Riverfront Acreage with Commercial Potential

      Waterfront property with renovation potential for office or mixed-use.
      2211 Memorial Blvd, Kerrville, TX 78028
      View Details
    • Contact for pricing
      2,100 SF

      Medical/General Office Building Ready

      Turnkey medical/office space in the Texas Hill Country.
      601 Clay St, Kerrville, TX 78028
      View Details
    • New
      $1,750,000
      12,804 SF

      Downtown Kerrville Commercial Buildings

      Two commercial buildings in downtown Kerrville with retail and warehouse.
      832 Water St, Kerrville, TX 78028
      View Details
    • $650,000
      1,645 SF

      Kerrville Mixed-Use Investment Opportunity

      Mixed-use property with highway frontage, suitable for commercial and residential.
      4455 Highway 27, Kerrville, TX 78028
      View Details

    Similar Nearby for Sale

    • $897,500
      974 SF

      Mixed-Use Property in Downtown Kerrville

      Mixed-use property with income potential in downtown Kerrville.
      521-601 Clay St, Kerrville, TX 78028
      View Details
    • $897,500
      974 SF

      Mixed-Use Property in Downtown Kerrville

      Mixed-use property with income potential and development upside.
      521-601 Clay St, Kerrville, TX 78028
      View Details
    • $725,000
      3,526 SF

      Riverfront Acreage with Commercial Potential

      Waterfront property with renovation potential for office or mixed-use.
      2211 Memorial Blvd, Kerrville, TX 78028
      View Details
    • Contact for pricing
      2,100 SF

      Medical/General Office Building Ready

      Turnkey medical/office space in the Texas Hill Country.
      601 Clay St, Kerrville, TX 78028
      View Details
    • New
      $1,750,000
      12,804 SF

      Downtown Kerrville Commercial Buildings

      Two commercial buildings in downtown Kerrville with retail and warehouse.
      832 Water St, Kerrville, TX 78028
      View Details
    • $1,199,000
      600 SF

      Kerrville Commercial Opportunity on Hwy 27

      C-2 zoned property with Guadalupe River frontage in Kerrville.
      2523 Memorial Blvd, Kerrville, TX 78028
      View Details

    Similar Nearby for Lease

    • $7,564 /Mo
      4,584 SF

      Kerrville Office Space For Lease

      Prime office space near medical center and hospital available for lease.
      707 Hill Country Dr, Kerrville, TX 78028
      View Details
    • Contact for pricing

      Retail Shopping Center Near Hospital

      Retail shopping center anchored by Office Max and H-E-B.
      305 Sidney Baker St S, Kerrville, TX 78028
      View Details
    • $1,300 /Mo
      1,200 SF

      Kerrville Commercial Property For Lease

      1200 sq ft metal building in high-traffic Kerrville area.
      83 Coronado Dr, Kerrville, TX 78028
      View Details
    • $875 /Mo
      6,000 SF

      Downtown Kerrville Office Space Available

      All-inclusive office space in the heart of downtown Kerrville.
      228 Washington St, Kerrville, TX 78028
      View Details
    • $1,914 /Mo
      1,160 SF

      Kerrville Office Space For Lease

      Prime office space near medical center and hospital.
      707 Hill Country Dr, Kerrville, TX 78028
      View Details
    • Contact for pricing

      Kerrville Executive Office Suites

      Centrally located office suites in Kerrville, Texas, for rent.
      204 Cully Dr, 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.
    402 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

    Thank You for Inquiry

    402 Water St, Kerrville, TX, 78028

    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!