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

    7830 Byu Frst Dr, Unit 24 Houston, TX 77088-4054

    • Garden apartment buildings
    • 4,060 SF
    • 1.92 lot acres
    OFF-MARKET
    Value Estimations
    $485,000
    Show details
    Cap Rate Potential
    9.8%
    Garden apartment buildings
    Location Intelligence
    Property ID
    US82-4873337
    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

    • Inwood Village Townhomes / Apartment Complex

    Property Details for 7830 Byu Frst Dr

    Year built
    1985
    Construction
    WOOD FRAME
    Lot size
    1.92 lot acres
    Property size
    4,060 SF
    Property type
    Garden apartment buildings
    APN
    1158470000005
    APU
    1158470000005

    Description

    This Houston, Texas multifamily property presents a compelling value-add opportunity. The 24-unit apartment building, constructed in 1985, comprises six two-story buildings situated on a 1.92-acre lot. Offering a total of 83,513 square feet, with 26,520 square feet of net rentable space, the property currently boasts 58% occupancy. Each of the 24 units features 1,105 square feet, two bedrooms, and 1.5 bathrooms, complete with washer/dryer connections, individual HVAC systems, and individual water heaters. The property includes 48 parking spaces and is conveniently located at 7830 Bayou Forest Dr, Houston, TX 77088, outside of a flood zone, with easy access to US Hwy-290 and major retailers. Currently, eight units are occupied by Section 8 tenants. Significant upside potential exists through improved marketing strategies to capitalize on the submarket's 91% occupancy rate. Exterior improvements and the addition of in-unit washers and dryers would further enhance tenant appeal. The property is offered free and clear of debt, presenting a rare chance to acquire a mid-1980s construction at a fraction of replacement cost. Houston's robust economic growth, fueled by major developments like Austin Point and the Houston Astros Entertainment District, ensures a strong future for this investment.

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

      Method
      Estimation
      ML approach
      $470,000

    • CAP approach

      CAP Return
      Estimation
      6%
      $765,000
      6.5%
      $710,000
      7%
      $655,000

    • Comparable approach

      Method
      Estimation
      AI Estimate
      $295,000
      Market price range: $268k - $296k

    • Alternative Use

      Use
      Estimation
      APARTMENT HOUSE (5+ UNITS)
      $285,000
      Current use
      AUTO REPAIR, GARAGE
      $380,000
      Change: +34% Conversion: Difficult
      RETAIL STORES
      $345,000
      Change: +22% Conversion: Difficult
      WAREHOUSE, STORAGE
      $300,000
      Change: +7% Conversion: Difficult
      OFFICE BUILDING
      $280,000
      Change: -0% Conversion: Moderate

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

    Location Insight

    • Map
    • Local Demand
    City
    Houston
    County
    Harris
    State
    Texas
    Longitude
    -95.481
    Latitude
    29.8798
    CBSA code
    26420
    CBSA name
    HOUSTON-SUGAR LAND-BAYTOWN, TX METROPOLITAN STATISTICAL AREA

    Property Tax & Assessments

    Tax date
    Tax Amount
    Assessed Land Value
    Assessed Improvement Value
    Total Assessed Value
    Applied Tax Rate
    Land Market Value
    Improvement Market Value
    Total Market Value
    2022
    $23,764
    $250,539
    $1,648,332
    $1,898,871
    -
    $250,539
    $1,648,332
    $1,898,871

    Comparable in this City

    • Value Estimation
      $395,000
      15,440 SF

      5335 Gulf Bank Rd, Unit 201

      GARDEN APT, COURT APT (5+ UNITS) • 15,440 SF
      5335 Gulf Bank Rd, Houston, TX 77088-2920
      View Details
    • Value Estimation
      $715,000
      10,288 SF

      5555 Gulf Bank Rd, Unit 98

      GARDEN APT, COURT APT (5+ UNITS) • 10,288 SF
      5555 Gulf Bank Rd, Houston, TX 77088-4342
      View Details
    • Value Estimation
      $705,000
      4,744 SF

      5710 Mt Houston Rd, Unit 48

      GARDEN APT, COURT APT (5+ UNITS) • 4,744 SF
      5710 Mt Houston Rd, Houston, TX 77088-1260
      View Details
    • Value Estimation
      $610,000
      576 SF

      5300 Gulf Bank Rd, Unit 426

      GARDEN APT, COURT APT (5+ UNITS) • 576 SF
      5300 Gulf Bank Rd, Houston, TX 77088-2907
      View Details
    • Value Estimation
      $740,000
      4,390 SF

      8430 Antoine Dr, Unit 72

      GARDEN APT, COURT APT (5+ UNITS) • 4,390 SF
      8430 Antoine Dr, Houston, TX 77088-2535
      View Details
    • Value Estimation
      $215,000
      6,102 SF

      7302 Alabonson Rd, Unit 200

      GARDEN APT, COURT APT (5+ UNITS) • 6,102 SF
      7302 Alabonson Rd, Houston, TX 77088-5353
      View Details

    Similar Nearby for Sale

    • $64,000

      Updated Condo with Two Balconies

      Updated condo featuring two balconies and modern upgrades.
      7402 Alabonson Rd, Houston, TX 77088
      View Details
    • $725,000

      Development Opportunity in Houston

      Cleared lot with approved plans for a 16-unit apartment complex.
      2019 Ellington St, Houston, TX 77088
      View Details
    • $140,000

      Remodeled Condo in Gated Community

      Modern, remodeled condo with new appliances in gated community.
      4444 Victory Dr, Houston, TX 77088
      View Details
    • $1,448,000
      6,039 SF

      Houston Commercial Property: Redevelopment Opportunity

      65,815 sq ft lot, prime Houston location.
      8011 Montgomery Rd, Houston, TX 77088
      View Details
    • $349,000

      New Build Duplex on Corner

      Move-in ready duplex featuring modern amenities and a fenced yard.
      1719 Esther St, Houston, TX 77088
      View Details
    • $480,000

      Modern Duplex Built in 2022

      Houston duplex built in 2022, ideal for investors.
      7422 Mount St, Houston, TX 77088
      View Details

    Similar Nearby for Lease

    • $1,650 /Mo
      1,150 SF

      Energy Star Townhome Available Now

      Gorgeous Energy Star townhome with stylish laminate flooring, available for rent.
      7735 Orebo St, Houston, TX 77088
      View Details
    • $15 SF/Yr
      1,300 SF

      Retail Space in High-Traffic Area

      Retail space with high visibility and ample parking.
      8102 Antoine Dr, Houston, TX 77088
      View Details
    • $12 SF/Yr
      22,634 SF

      Antoine Plaza: Retail Spaces Available

      Prime Retail Center, Multiple Units, Harris County
      8244 Antoine Dr, Houston, TX 77088
      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.
    7830 Byu Frst Dr, Unit 24
    Houston, TX 77088-4054
    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.
    Create New Password
    • At least 8 characters
    • Contains both letters and numbers
    • Contains uppercase and lowercase letters
    • At most 32 characters
    • Password required
    • Password reset link has expired. Please request a new one.