Connectez-vous/S’inscrire
Votre e-mail a été envoyé.
2802 Whitis Avenue 2802 Whitis Ave Immeuble residentiel 10 lots 1 639 453 € (163 945 €/Lot) Taux de capitalisation 6,64 % Austin, TX 78705



Certaines informations ont été traduites automatiquement.
Informations principales sur l'investissement
- University of Texas, Austin 6 Minute Walk
Résumé analytique
Property Overview & Investment Thesis
2802 Whitis Ave is a fully renovated, turnkey apartment asset located steps from the University of Texas at Austin. The property is currently operating as a stabilized, cash-flowing studio apartment complex with no deferred maintenance and meaningful upside potential. Major capital improvements were completed in August 2025 following a full vacancy, positioning the asset for low ongoing operating risk and predictable performance. With strong in-place occupancy, modern finishes, and proximity to UT, the property is well suited for continued operation as a high-demand student and young professional rental.
Capital Improvements & Unit Upgrades
In August 2025, the property underwent a comprehensive renovation encompassing both exterior and interior improvements. Exterior upgrades included a new pitched roof, new siding, fresh exterior paint, and removal of the awning, resulting in a clean, modern curb appeal. Interior renovations were completed in every unit and included updated plumbing and electrical systems, new vinyl flooring and trim, updated windows, fresh interior paint, and new drywall where needed. Kitchens were fully upgraded with new cabinetry, butcher block countertops, and stainless steel appliances including refrigerator, electric range, and microwave. Bathrooms were fully remodeled with new tile, bathtub, vanity, mirror, and toilet. Additional upgrades include updated lighting throughout each unit, ceiling fans, bathroom vent fans, and modern fixtures. All ten studio units are delivered fully furnished with a washer/dryer laundry, full or queen-size Murphy bed, sofa, desk, and chair, allowing for immediate, turnkey leasing.
Operations, Stability & Upside
As of September 1, 2025, the property is fully stabilized at 100% occupancy. Comparable studio units in nearby high-rise developments with additional amenities are currently achieving rents of approximately $2,000 per month—roughly $600 per month higher than in-place rents at 2802 Whitis Ave—indicating potential upside through improved marketing and future rent growth. Additionally, the property currently does not monetize its six on-site parking spaces. Market data suggests parking can conservatively achieve at least $50 per space per month, with nearby properties charging up to $200 per month for off-street parking. Actual maintenance expenses are currently running at approximately half of the modeled expenses, with underwriting based on reserve study projections that include future capital savings, providing a conservative expense profile.
Location Overview
2802 Whitis Ave benefits from an exceptional location in the heart of West Campus. The property is a six-minute walk to the University of Texas at Austin campus and is located just 1.5 blocks from Guadalupe Street, the primary retail, dining, and shopping corridor serving UT students. Despite its proximity to campus activity, Whitis Avenue is known for being a quieter residential street, offering tenants a more peaceful living environment while remaining immediately adjacent to campus amenities. This combination of walkability, convenience, and relative quiet makes the location highly desirable and supports consistent rental demand.
Unit Mix & Risk Mitigation
All ten units at 2802 Whitis Ave are studios, each approximately 257 square feet. The studio-only layout naturally limits large gatherings and parties, which helps reduce wear and tear on the units and mitigates tenant-related damage risk. This unit mix, combined with durable finishes and full renovations, supports lower long-term maintenance costs and stable operations.
2802 Whitis Ave is a fully renovated, turnkey apartment asset located steps from the University of Texas at Austin. The property is currently operating as a stabilized, cash-flowing studio apartment complex with no deferred maintenance and meaningful upside potential. Major capital improvements were completed in August 2025 following a full vacancy, positioning the asset for low ongoing operating risk and predictable performance. With strong in-place occupancy, modern finishes, and proximity to UT, the property is well suited for continued operation as a high-demand student and young professional rental.
Capital Improvements & Unit Upgrades
In August 2025, the property underwent a comprehensive renovation encompassing both exterior and interior improvements. Exterior upgrades included a new pitched roof, new siding, fresh exterior paint, and removal of the awning, resulting in a clean, modern curb appeal. Interior renovations were completed in every unit and included updated plumbing and electrical systems, new vinyl flooring and trim, updated windows, fresh interior paint, and new drywall where needed. Kitchens were fully upgraded with new cabinetry, butcher block countertops, and stainless steel appliances including refrigerator, electric range, and microwave. Bathrooms were fully remodeled with new tile, bathtub, vanity, mirror, and toilet. Additional upgrades include updated lighting throughout each unit, ceiling fans, bathroom vent fans, and modern fixtures. All ten studio units are delivered fully furnished with a washer/dryer laundry, full or queen-size Murphy bed, sofa, desk, and chair, allowing for immediate, turnkey leasing.
Operations, Stability & Upside
As of September 1, 2025, the property is fully stabilized at 100% occupancy. Comparable studio units in nearby high-rise developments with additional amenities are currently achieving rents of approximately $2,000 per month—roughly $600 per month higher than in-place rents at 2802 Whitis Ave—indicating potential upside through improved marketing and future rent growth. Additionally, the property currently does not monetize its six on-site parking spaces. Market data suggests parking can conservatively achieve at least $50 per space per month, with nearby properties charging up to $200 per month for off-street parking. Actual maintenance expenses are currently running at approximately half of the modeled expenses, with underwriting based on reserve study projections that include future capital savings, providing a conservative expense profile.
Location Overview
2802 Whitis Ave benefits from an exceptional location in the heart of West Campus. The property is a six-minute walk to the University of Texas at Austin campus and is located just 1.5 blocks from Guadalupe Street, the primary retail, dining, and shopping corridor serving UT students. Despite its proximity to campus activity, Whitis Avenue is known for being a quieter residential street, offering tenants a more peaceful living environment while remaining immediately adjacent to campus amenities. This combination of walkability, convenience, and relative quiet makes the location highly desirable and supports consistent rental demand.
Unit Mix & Risk Mitigation
All ten units at 2802 Whitis Ave are studios, each approximately 257 square feet. The studio-only layout naturally limits large gatherings and parties, which helps reduce wear and tear on the units and mitigates tenant-related damage risk. This unit mix, combined with durable finishes and full renovations, supports lower long-term maintenance costs and stable operations.
Bilan financier (Réel - 2025) |
Annuel | Annuel par m² |
|---|---|---|
| Revenu de location brut |
152 241 €
|
372,43 €
|
| Autres revenus |
10 173 €
|
24,89 €
|
| Perte due à la vacance |
8 120 €
|
19,87 €
|
| Revenu brut effectif |
154 294 €
|
377,46 €
|
| Taxes |
18 295 €
|
44,75 €
|
| Frais d’exploitation |
27 113 €
|
66,33 €
|
| Total des frais |
45 408 €
|
111,08 €
|
| Résultat net d’exploitation |
108 886 €
|
266,37 €
|
Bilan financier (Réel - 2025)
| Revenu de location brut | |
|---|---|
| Annuel | 152 241 € |
| Annuel par m² | 372,43 € |
| Autres revenus | |
|---|---|
| Annuel | 10 173 € |
| Annuel par m² | 24,89 € |
| Perte due à la vacance | |
|---|---|
| Annuel | 8 120 € |
| Annuel par m² | 19,87 € |
| Revenu brut effectif | |
|---|---|
| Annuel | 154 294 € |
| Annuel par m² | 377,46 € |
| Taxes | |
|---|---|
| Annuel | 18 295 € |
| Annuel par m² | 44,75 € |
| Frais d’exploitation | |
|---|---|
| Annuel | 27 113 € |
| Annuel par m² | 66,33 € |
| Total des frais | |
|---|---|
| Annuel | 45 408 € |
| Annuel par m² | 111,08 € |
| Résultat net d’exploitation | |
|---|---|
| Annuel | 108 886 € |
| Annuel par m² | 266,37 € |
Informations sur l’immeuble
Caractéristiques
- Détecteur de fumée
Caractéristiques du lot
- Climatisation
- Micro-ondes
- Machine à laver/sèche-linge
- Chauffage
- Ventilateurs de plafond
- Cuisine
- Réfrigérateur
- Électroménager en acier inoxydable
- Cuisinière
- Baignoire/Douche
- Wi-Fi
- Fenêtres à double vitrage
- Sol en vinyle
Caractéristiques du site
- Accès 24 h/24
- Laverie
- Lots meublés disponibles
- Transports en commun
- Campus accessible à pied
Lot informations sur la combinaison
| Description | Nb de lots | Moy. loyer/mois | m² |
|---|---|---|---|
| Studios | 10 | 1 208 € | 24 |
1 1
Exceptionally walkable
90/100
Fairly drivable
50/100
Strong public transit
80/100
Very bikeable
80/100
Taxes foncières
| Numéro de parcelle | 208371 | Évaluation totale | 893 933 € |
| Évaluation du terrain | 669 803 € | Impôts annuels | 18 295 € (44,75 €/m²) |
| Évaluation des aménagements | 224 130 € | Année d’imposition | 2025 |
Taxes foncières
Numéro de parcelle
208371
Évaluation du terrain
669 803 €
Évaluation des aménagements
224 130 €
Évaluation totale
893 933 €
Impôts annuels
18 295 € (44,75 €/m²)
Année d’imposition
2025
1 sur 11
Vidéos
Visite extérieure 3D Matterport
Visite 3D
Photos
Street view
Rue
Carte
1 sur 1
Présenté par
Open Book Real Estate LLC
2802 Whitis Avenue | 2802 Whitis Ave
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.
