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.
31777342
31777343

2702 Sherwood Way, San Angelo, TX 76901

BS
TX 506516
Steve Eustis Co Reators
Steve Eustis Co Reators
Listed by Steve Eustis Co Reators
$375,000
45 days on market
Updated 41 days ago

Value-Add 5-Tenant Retail

Details
APN 20-36100-0038-013-00
Property Type Industrial, Mixed Use (+2)
Sub Type Auto Shop, Storefront (+1)
Square Footage 8,550
Units 5
Cap Rate 7.8%
NOI $29,265
Occupancy 60%
Tenancy Multi
Lease Type Gross
Pro-Forma Cap Rate 10%
Pro-Forma NOI $37,500
Price per SqFt $44
Broker Co-Op Yes
Class C
Year Built 1958
Year Renovated 2017
Lot Size (SqFt) 11,979
Zoning General/Heavy Commercial
Investment Type Value Add

5 unit mixed use with upside

Marketing description

Positioned as a value-add opportunity, this 8,550 SF multi-tenant commercial property offers a mix of retail, office, and warehouse space with strong upside potential. The property is currently configured into five units, totaling approximately 4,550 SF of retail/office space and 4,000 SF of warehouse space. Three units are leased, one is owner-occupied, and one is available for lease—providing both immediate income and lease-up potential.

Current tenants include Freeway Insurance (973 SF), TMC Collision and Hail Repair (1,800 SF), and Dream Shack Toys & Collectables (2,422 SF), offering a stable mix of service and retail users. Based on existing operations and underwriting a conservative 10% vacancy factor, the property is projected to deliver an approximate 7.8% return, notably without assigning any income value to the owner’s 1,800 SF warehouse space.

The asset provides upside through strategic renovations and lease optimization, with projected stabilized cap rates exceeding 10% long term. Spaces vary in condition, allowing an investor to implement targeted improvements and capture rental upside. All suites, with the exception of the owner’s unit, are equipped with individual restrooms and separate electric meters, enhancing tenant functionality and flexibility.

This is an ideal opportunity for an investor seeking a partially stabilized asset existing income, lease-up potential, and significant long-term yield growth.

Listing Contacts

BS
TX 506516
Steve Eustis Co Reators
Steve Eustis Co Reators
Listed by Steve Eustis Co Reators

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
$29,265.00
$2,438.75/mo

Valuation Metrics

0
DSCR
7.8%
Cap Rate
7.8%
ROI

Map

Broker Selected Comps View More Comps

Property History

Intelligence Badge

Tax 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