Connectez-vous/S’inscrire
Votre e-mail a été envoyé.
1049 Wilburn Rd Immeuble residentiel 34 lots 2 057 945 € (60 528 €/Lot) Taux de capitalisation 6,49 % Heber Springs, AR 72543



Certaines informations ont été traduites automatiquement.
Informations principales sur l'investissement
- The volume of improvements and repairs to existing conditions makes this property easy to manage moving into the future.
- The tenants are screened with background checks. No physical abusers, drug users, no payers, or slow payers.
- 13 new hot water heaters have been installed in 2025 alone!
- 100% Occupied with rent paying tenants.
- The part-time care taker has a good relationship with the tenants. He takes care of the asset and doesn't let issues get out of hand.
- Most HVAC units have been replaced, only a few of the older units remain outstanding but are functional and easy on the maintenance bill.
Résumé analytique
100% Occupied 34-Unit Apartment Complex in Heber Springs, AR – Renovated, Cash-Flowing, and Ready to Scale
Unlock a rare opportunity to own a high-performing multifamily asset in the heart of Heber Springs, Arkansas — a scenic lake town known for its outdoor lifestyle, strong rental demand, and small-town charm. This 34-unit apartment complex is 100% occupied and has undergone extensive upgrades, making it a turnkey investment with built-in upside.
Property Highlights:
34 total units, with most units thoughtfully renovated — remaining units offer value-add potential.
Income generating private on-site laundry facility managed and maintained by a service provider – a premium amenity for tenant convenience with zero hassle!
Landlord-paid water service (for now)– attractive to renters and easy to manage.
Roof replaced approximately 5 years ago – solid structural integrity with reduced future capital needs.
Freshly resealed parking lots – clean, professional curb appeal.
Most HVAC systems and water heaters replaced – boosting energy efficiency and lowering maintenance costs.
Most renovations and maintenance items are complete, making this property easy to manage and hassle-free moving forward.
Upside Potential:
SIGNIFICANT room to increase rents – current rates are well below market, offering immediate revenue growth. (Rent increases are currently happening across the board)
The few remaining unrenovated units provide a clear path to value-add improvements and rent optimization.
Location Benefits:
Just minutes from Greers Ferry Lake, tenants enjoy easy access to boating, fishing, hiking, and the charm of downtown Heber Springs. The area’s blend of natural beauty and laid-back lifestyle makes this property a magnet for long-term renters.
Investor Appeal:
With full occupancy, major capital improvements completed, and room for further value-add, this property is ideal for investors seeking immediate income and long-term growth. Whether you're expanding your portfolio or entering the multifamily space, this asset delivers on location, condition, and performance.
Active Management:
Managed by a dedicated part-time, 20-30 hour a week caretaker — overseeing tenant relations, lease signings, upkeep, and day-to-day operations.
Streamlined Property Management:
Operations are supported by DoorLoop, a robust property management software that enables effortless tracking of:
Rent payments and late fees
Maintenance requests and upgrades
Lease agreements and tenant communications
Financial reporting and performance metrics
This tech-enabled setup ensures transparency, efficiency, and scalability — ideal for both local and remote investors.
Please view the documents for current 2025 P&L details. We expect rents to increase $100/month as new leases come due, and the majority of repairs and issues have been resolved, making the expense rate drop significantly in 2026. Based on our current estimate, we anticipate 2026 to experience upwards of a 8%-9% ROI.
If the attachments included herein do not answer your questions, then please call or email with specific questions and requests.
Unlock a rare opportunity to own a high-performing multifamily asset in the heart of Heber Springs, Arkansas — a scenic lake town known for its outdoor lifestyle, strong rental demand, and small-town charm. This 34-unit apartment complex is 100% occupied and has undergone extensive upgrades, making it a turnkey investment with built-in upside.
Property Highlights:
34 total units, with most units thoughtfully renovated — remaining units offer value-add potential.
Income generating private on-site laundry facility managed and maintained by a service provider – a premium amenity for tenant convenience with zero hassle!
Landlord-paid water service (for now)– attractive to renters and easy to manage.
Roof replaced approximately 5 years ago – solid structural integrity with reduced future capital needs.
Freshly resealed parking lots – clean, professional curb appeal.
Most HVAC systems and water heaters replaced – boosting energy efficiency and lowering maintenance costs.
Most renovations and maintenance items are complete, making this property easy to manage and hassle-free moving forward.
Upside Potential:
SIGNIFICANT room to increase rents – current rates are well below market, offering immediate revenue growth. (Rent increases are currently happening across the board)
The few remaining unrenovated units provide a clear path to value-add improvements and rent optimization.
Location Benefits:
Just minutes from Greers Ferry Lake, tenants enjoy easy access to boating, fishing, hiking, and the charm of downtown Heber Springs. The area’s blend of natural beauty and laid-back lifestyle makes this property a magnet for long-term renters.
Investor Appeal:
With full occupancy, major capital improvements completed, and room for further value-add, this property is ideal for investors seeking immediate income and long-term growth. Whether you're expanding your portfolio or entering the multifamily space, this asset delivers on location, condition, and performance.
Active Management:
Managed by a dedicated part-time, 20-30 hour a week caretaker — overseeing tenant relations, lease signings, upkeep, and day-to-day operations.
Streamlined Property Management:
Operations are supported by DoorLoop, a robust property management software that enables effortless tracking of:
Rent payments and late fees
Maintenance requests and upgrades
Lease agreements and tenant communications
Financial reporting and performance metrics
This tech-enabled setup ensures transparency, efficiency, and scalability — ideal for both local and remote investors.
Please view the documents for current 2025 P&L details. We expect rents to increase $100/month as new leases come due, and the majority of repairs and issues have been resolved, making the expense rate drop significantly in 2026. Based on our current estimate, we anticipate 2026 to experience upwards of a 8%-9% ROI.
If the attachments included herein do not answer your questions, then please call or email with specific questions and requests.
Data room Cliquez ici pour accéder à
- Operating and Financials
Bilan financier (Pro forma - 2025) |
Annuel | Annuel par m² |
|---|---|---|
| Revenu de location brut |
246 063 €
|
82,77 €
|
| Autres revenus |
-
|
-
|
| Perte due à la vacance |
-
|
-
|
| Revenu brut effectif |
246 063 €
|
82,77 €
|
| Taxes |
10 989 €
|
3,70 €
|
| Frais d’exploitation |
108 950 €
|
36,65 €
|
| Total des frais |
119 939 €
|
40,34 €
|
| Résultat net d’exploitation |
126 124 €
|
42,42 €
|
Bilan financier (Pro forma - 2025)
| Revenu de location brut | |
|---|---|
| Annuel | 246 063 € |
| Annuel par m² | 82,77 € |
| Autres revenus | |
|---|---|
| Annuel | - |
| Annuel par m² | - |
| Perte due à la vacance | |
|---|---|
| Annuel | - |
| Annuel par m² | - |
| Revenu brut effectif | |
|---|---|
| Annuel | 246 063 € |
| Annuel par m² | 82,77 € |
| Taxes | |
|---|---|
| Annuel | 10 989 € |
| Annuel par m² | 3,70 € |
| Frais d’exploitation | |
|---|---|
| Annuel | 108 950 € |
| Annuel par m² | 36,65 € |
| Total des frais | |
|---|---|
| Annuel | 119 939 € |
| Annuel par m² | 40,34 € |
| Résultat net d’exploitation | |
|---|---|
| Annuel | 126 124 € |
| Annuel par m² | 42,42 € |
Informations sur l’immeuble
| Prix | 2 057 945 € | Style d’appartement | Avec jardin |
| Prix par lot | 60 528 € | Classe d’immeuble | B |
| Type de vente | Investissement | Surface du lot | 1 ha |
| Taux de capitalisation | 6,49 % | Surface de l’immeuble | 2 973 m² |
| Multiplicateur du loyer brut | 8 | Occupation moyenne | 100% |
| Nb de lots | 34 | Nb d’étages | 2 |
| Type de bien | Immeuble residentiel | Année de construction/rénovation | 1999/2025 |
| Sous-type de bien | Appartement | Zone de développement économique [USA] |
Oui
|
| Zonage | C-3 - Commercial multifamilial | ||
| Prix | 2 057 945 € |
| Prix par lot | 60 528 € |
| Type de vente | Investissement |
| Taux de capitalisation | 6,49 % |
| Multiplicateur du loyer brut | 8 |
| Nb de lots | 34 |
| Type de bien | Immeuble residentiel |
| Sous-type de bien | Appartement |
| Style d’appartement | Avec jardin |
| Classe d’immeuble | B |
| Surface du lot | 1 ha |
| Surface de l’immeuble | 2 973 m² |
| Occupation moyenne | 100% |
| Nb d’étages | 2 |
| Année de construction/rénovation | 1999/2025 |
| Zone de développement économique [USA] |
Oui |
| Zonage | C-3 - Commercial multifamilial |
Caractéristiques
Caractéristiques du lot
- Climatisation
- Lave-vaisselle
- Broyeur d’ordures
- Sols carrelés
- Baignoire/Douche
- Dressing
- Sol en vinyle
Caractéristiques du site
- Accès 24 h/24
- Grill
Lot informations sur la combinaison
| Description | Nb de lots | Moy. loyer/mois | m² |
|---|---|---|---|
| 1+1 | 4 | 604,01 € | - |
| 2+3 | 30 | 625,58 € | - |
1 1
Not walkable
10/100
Exceptionally drivable
100/100
Somewhat bikeable
20/100
Taxes foncières
| Numéro de parcelle | 001-02469-003-C | Évaluation totale | 294 569 € |
| Évaluation du terrain | 25 330 € | Impôts annuels | 10 989 € (3,70 €/m²) |
| Évaluation des aménagements | 269 239 € | Année d’imposition | 2025 |
Taxes foncières
Numéro de parcelle
001-02469-003-C
Évaluation du terrain
25 330 €
Évaluation des aménagements
269 239 €
Évaluation totale
294 569 €
Impôts annuels
10 989 € (3,70 €/m²)
Année d’imposition
2025
1 sur 5
Vidéos
Visite extérieure 3D Matterport
Visite 3D
Photos
Street view
Rue
Carte
1 sur 1
Présenté par
1049 Wilburn Rd
Vous êtes déjà membre ? Connectez-vous
Hum, une erreur s’est produite lors de l’envoi de votre message. Veuillez réessayer.
Merci ! Votre message a été envoyé.
