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.
31600875
31600876

1605 Trinity St, Mission, TX 78572

TS
NC NC 281136, SC SC REL.104352 S
The Dream Home Crew LLC
Listed by The Dream Home Crew LLC
$460,000
75 days on market
Updated 75 days ago

TRINITY SHARED HOUSING

Details
Property Type Multifamily, Special Purpose
Sub Type Single Family Rental Portfolio, Student Housing
Square Footage 3,900
Net Rentable (SqFt) 3,900
Units 7
Cap Rate 13.17%
NOI $60,600
Price per SqFt $118
Stories 2
Occupancy Date 05/01/2026

Multifamily | 7 Units | $65,714/unit

Marketing description

FURNISHED, INCOME-PRODUCING SHARED HOUSING — INVESTOR CASH-FLOW PLAY

Turn-key furnished room-rental / shared housing asset built for strong demand and diversified income. This property is being positioned and leased right now as a high-performing room-share model—ideal for investors who want multiple streams of rent (instead of relying on one tenant) and a strategy that fits today’s market for workforce housing, travel professionals, and extended-stay renters.

Pro Forma Rental Income Potential (Furnished Rooms): $995, $795, $795, $695, $695, $595, $480

Projected Gross Income: $5,050/month | $60,600/year

Value-add upside includes stabilizing occupancy, refining pricing by room, and streamlining operations for a more hands-off rental model—making this a compelling acquisition for investors seeking cash flow + scalability.

Investment highlights

FURNISHED, INCOME-PRODUCING SHARED HOUSING — INVESTOR CASH-FLOW PLAY

Turn-key furnished room-rental / shared housing

Listing Contacts

TS
NC NC 281136, SC SC REL.104352 S
The Dream Home Crew LLC
Listed by The Dream Home Crew LLC

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
$60,600.00
$5,050.00/mo

Valuation Metrics

0
DSCR
13.17%
Cap Rate
13.17%
ROI

Map

Broker Selected Comps View More Comps

Property History

Intelligence Badge

Similar Properties

View All
*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