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.
33706836

Main Street, Bertram, TX 78605

DS
TX #0633141
Modd Commercial
JH
CO ER40024152
Haven Realty
RV
CO IA.100108573
Haven Realty
Listed by Modd Commercial, Haven Realty
$2,950,000
1 day on market
Updated 1 day ago

Independent Living | Texas Hill Country, TX | 14 Units

Details
Property Type Retail, Senior Living
Square Footage 13,600
Cap Rate 8%
NOI $236,000
Class A
Year Built 2017
Acreage 3.300
Ground Lease No

About This Property

Investment highlights

EXCLUSIVE OFFERING — CONFIDENTIAL Independent Living Cottage Community | Texas Hill Country, TX | 14 Units / 14 Beds | 100% Private Pay

A rare opportunity to acquire a stabilized, cash-flowing, owner-operated independent living cottage community in the Texas Hill Country, within the fast-growing Austin–Central Texas region. The community is currently 100% occupied at a 100% private-pay census and is offered owner-operated, with no third-party management fee in place. Beyond the in-place operation, a vacant contiguous parcel carries septic already installed for up to six additional cottages — roughly a 40% unit-count expansion with the infrastructure already in the ground.

FINANCIAL HIGHLIGHTS

  • Asking Price: $2,950,000
  • Pro Forma Cap Rate: 8.0% (on stabilized Adjusted EBITDAR)
  • Stabilized Adjusted EBITDAR: ~$236,000
  • Pro Forma Revenue: $520,000 (stabilized, 100% occupancy)
  • Price / Unit: $210,714 | Price / Bed: $210,714
  • Size: 14 units / 14 beds · ±13,674 SF · 3.30 acres (3 parcels)
  • Payor Mix: 100% private pay
  • Independent living cottage community (unlicensed) · built 2010–2017

THE OFFERING A turnkey entry into Texas Hill Country senior housing with multiple, identifiable upside levers: a pad-ready expansion parcel (septic installed for up to six more cottages), a scheduled rate increase for tenured residents effective July 2026, several units currently below the published rate card. At this independent-living profile, no state license or certificate of occupancy is required in the unincorporated county setting; residents needing higher acuity contract privately with an outside home-care provider.

Demand fundamentals underpin the private-pay thesis. The submarket skews notably older than the Texas average, with above-median household incomes and high homeownership giving prospective residents equity to direct toward private-pay care. Texas leads the nation in senior-population growth, and the Austin–Central Texas region is the fastest-growing senior market in the state; combined with limited cottage-style independent living supply in the immediate trade area, the long-term occupancy outlook is durable.

Listing Contacts

DS
TX #0633141
Modd Commercial
JH
CO ER40024152
Haven Realty
RV
CO IA.100108573
Haven Realty
Listed by Modd Commercial, Haven Realty

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
$236,000.00
$19,666.67/mo

Valuation Metrics

0
DSCR
8%
Cap Rate
8%
ROI

Map

Broker Selected Comps View More Comps

Property History

Intelligence Badge

Similar Properties

View All

Additional Information

Name
Donna Stiles, CCIM
License
#0633141
Brokerage Phone
972-318-2724
Brokerage Address
3710 Rawlins Street
*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