www.crexi.com - The Commercial Real Estate Exchange
Subscribe to Intelligence for full access
Analyze more property details including ownership and financial history. Share advanced property insights with your clients and teams.
Subscribe to Intelligence for full access
Analyze more property details including ownership and financial history. Share advanced property insights with your clients and teams.
31559809
31559808

2817 Broadway St, Houston, TX 77017

Theophanes Gaitanaros
Listed by Theophanes Gaitanaros
$3,250,000
68 days on market
Updated 68 days ago

Ashway Apartments

Details
Property Type Multifamily
Sub Type Apartment Building
Net Rentable (SqFt) 35,416
Units 50
Occupancy 92%
Pro-Forma Cap Rate 7.26%
Pro-Forma NOI $236,052
Broker Co-Op Yes
Class C
Year Built 1972
Buildings 4
Stories 2
Investment Type Value Add
Occupancy Date 03/31/2026
Ownership Fee Simple

Multifamily | 50 Units | $65,000/unit

Marketing description

Ashway Apartments is a 50-unit multifamily asset absentee owned and not professionally managed presenting a strong value-add opportunity driven by operational inefficiencies rather than occupancy. Currently operating at 92% occupancy, the property generates only at a (27% NOI margin), highlighting significant underperformance relative to market standards.

Despite strong occupancy, the asset is not professionally managed, resulting in below-market rents,inefficient expense management, and missed income opportunities. The current performance does not reflect the asset’s true income potential.

With improved management and operational execution, the asset

naturally transitions into a higher-performing investment without

reliance on aggressive rent growth assumptions. By aligning rents to

market, tightening collections, and optimizing expenses, the property is

positioned for meaningful NOI expansion.

NOI is projected to grow to $220k+ in Year 1 and $290k+ by Year 5 with NOI margins expandig towards 45%-50%, consistent with well-operated multifamily assets.

well-operated multifamily assets.

The business plan centers on operational optimization, expense

control, and professional management implementation, transforming

the asset from an underperformer into a stabilized, cash-flowing

investment.

Investment highlights

1) High Occupancy with Immediate NOI Upside

  • Currently operating at 92% occupancy, demonstrating strong demand
  • NOI of only $144k (25% margin) is significantly below market
  • Opportunity to increase cash flow without relying on lease-up

2) Substantial NOI Expansion Opportunity

  • Market-level operations support 45%–50% NOI margins
  • Potential to increase NOI to $240K–$290K+
  • Represents opportunity to double current cash flow

3) Operational Value-Add (Not Capital Intensive)

  • Upside driven primarily through:
    • Expense reduction
    • Professional management
    • Operational efficiency
    • No heavy renovation required to achieve meaningful returns. `

4) Proven Revenue Base with Modest Growth

  • Stable revenue with projected growth:
    • 2026: $531K
    • 2030: $580K
  • Investment thesis is margin expansion, not aggressive rent growth

Listing Contacts

Theophanes Gaitanaros
Listed by Theophanes Gaitanaros

Valuation Calculator

Login or Sign up to see Valuation Metrics
Sign up for Crexi to see valuation metrics for this property
$
$
%
Loan Amount
$0.00
Annual Debt Service
$--
$--
Annual Cash Flow
$--
$--

Valuation Metrics

0
DSCR
--
Cap Rate
--
ROI

Map

Broker Selected Comps View More Comps

Property History

Intelligence Badge

Tax History

Intelligence Badge

Similar Properties

View All

Additional Information

Name
Theophanes Gaitanaros
License
627113
Title
Broker of Record
*All information is deemed reliable but not guaranteed. Buyer to verify all information.
Is there information that looks off?
For assistance, reach out to our support team at [email protected] or call 888.273.0423 . For press inquiries, contact [email protected]
Equal Housing Opportunity
5510 Lincoln Blvd #400, Los Angeles, CA 90094Commercial Real Estate Exchange, Inc.Crexi Technologies, LLCCXTechnology, LLC
© 2026 Commercial Real Estate Exchange, Inc. All Rights Reserved. DRE #02086591