Partager cette annonce

Message

930 caractères restants

Hum, une erreur s’est produite lors de l’envoi de votre message. Veuillez réessayer.

Votre e-mail a été envoyé.

Toujours intéressé ?

Contactez le courtier pour plus d'informations sur cette propriété

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.

Pièces jointes

Survey 2802-WHITIS-AVENUE_survey_r1 with Condo Plat
Appraisal 20251217
ReserveStudy 20250101
Plot
Rent Roll 20260122
2802 Whitis NOI Calculations 20260122

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

Prix 1 639 453 €
Prix par lot 163 945 €
Type de vente Investissement
Taux de capitalisation 6,64 %
Multiplicateur du loyer brut 10.09
Nb de lots 10
Type de bien Immeuble residentiel
Sous-type de bien
Appartement
  • Logement, chambre étudiante
Style d’appartement De faible hauteur
Classe d’immeuble C
Surface du lot 0,06 ha
Surface de l’immeuble 409 m²
Occupation moyenne 100%
Nb d’étages 1
Année de construction/rénovation 1956/2025
Ratio de stationnement 0,05/1 000 m²
Zonage MF-5 - Zoned for multi-family use

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
Studios 10 1 208 € 24
Exceptionally walkable
90/100
Fairly drivable
50/100
Strong public transit
80/100
Very bikeable
80/100

Taxes foncières

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
  • ID de l’annonce: 39159385

  • Date de mise sur le marché: 21/01/2026

  • Dernière mise à jour:

  • Adresse: 2802 Whitis Ave, Austin, TX 78705

Lien copié
Votre compte LoopNet a été créé !

Veuillez partager vos commentaires

Nous vous invitons à nous faire part de vos commentaires sur la façon dont nous pouvons améliorer LoopNet afin de mieux répondre à vos besoins.
X
{{ getErrorText(feedbackForm.starRating, "Ce notation") }}
255 caractères max. ({{ remainingChars() }} caractèrecaractères restantsur)
{{ getErrorText(feedbackForm.msg, "Ce notation") }}
{{ getErrorText(feedbackForm.fname, "Ce prénom") }}
{{ getErrorText(feedbackForm.lname, "Ce nom") }}
{{ getErrorText(feedbackForm.phone, "Ce numéro de téléphone") }}
{{ getErrorText(feedbackForm.phonex, "Cette extension de téléphone") }}
{{ getErrorText(feedbackForm.email, "Cet email") }}