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.
32297506
32297507

302 Allen Street, San Angelo, TX 76903

JP
TX 424317-B
STRIVE Commercial Real Estate Advisors
Listed by STRIVE Commercial Real Estate Advisors
$2,200,000
31 days on market
Updated 4 days ago

3ZERO2 RIVER WALK APARTMENTS

Details
APN R000021196
Property Type Multifamily
Sub Type Apartment Building
Square Footage 12,864
Units 22
Cap Rate 6.57%
NOI $144,587
Occupancy 100%
Tenancy Single
Class C
Year Built 1971
Buildings 2
Stories 2
Acreage 1.180
Investment Type Stabilized

Multifamily Opportunity in San Angelo, TX - 22 Units

Marketing description

3ZERO2 River Walk Apartments is a 22-unit apartment community located in San Angelo, TX. This stabilized cash-flowing asset offers consistent occupancy with a proven operational performance and diversified tenant base. The property has undergone over $300,000 in capital improvements over the past 5 years, including replacement of all Federal Pacific electrical panels in 2024 and new roofing and HVAC systems installed within the last 5 years.

The property features an on-site laundry facility with owned equipment, contributing to increased NOI. Additionally, 3 fully furnished units have been successfully leased on 3-6 month terms, targeting military personnel from Goodfellow Air Force Base and traveling nurses. This blended conventional and mid-term rental model has already been proven successful.

Value-add opportunities include RUBS implementation to shift utility burden to tenants for immediate NOI growth, expansion potential on the large lot for additional units or increased density (subject to zoning), and the opportunity to scale the furnished/mid-term rental program beyond the current 3 units.

Investment highlights

  • 22-unit apartment community with consistent occupancy
  • Proven operational performance with diversified tenant base
  • Over $300,000 in CapEx completed (past 5 years)
  • All Federal Pacific electrical panels replaced (2024)
  • New roofing and HVAC systems installed within last 5 years
  • On-site laundry facility (equipment owned) → increased NOI
  • 3 fully furnished units successfully leased on 3–6 month terms
  • Target tenants: military (Goodfellow AFB) & traveling nurses
  • Mid-term furnished rentals (military + nurses)
  • Blended conventional + mid-term rental model already proven

Listing Contacts

JP
TX 424317-B
STRIVE Commercial Real Estate Advisors
Listed by STRIVE Commercial Real Estate Advisors

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
$144,587.00
$12,048.92/mo

Valuation Metrics

0
DSCR
6.57%
Cap Rate
6.57%
ROI

Map

Broker Selected Comps View More Comps

Property History

Intelligence Badge

Tax History

Intelligence Badge

Similar Properties

View All

Additional Information

Name
Jennifer Pierson
License
424317-B
Brokerage
STRIVE Real Estate
Brokerage Phone
214-354-6820
Title
Broker
Brokerage Address
17742 Preston Road
*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