Share this listing
Pre-formatted captions, a short link, and a QR code — ready to paste.
Share image
Sized for LinkedIn · 1200×627 — matches the caption above.
Rendering preview…
3311 Nettleton St
Houston, TX 77004
Asking Price
$875K
Cap Rate
5.7%
Asset Type
Student Housing Multifamily
Class
Class B
What's Special
Brand new 2025 | 4 rentable units | 5.7% CAP | Inside 610 Loop | Vacant at closing <ul><li>4 rentable units across 2 buildings — brand new 2025 construction</li><li>Proforma cap rate 5.7% based on current 77004 market rents</li><li>Projected gross rent $6,400/month / $76,800 annually</li><li>Bulk portfolio price $875,000 — $29,000 below combined individual pricing</li><li>Both properties delivered vacant at closing — immediate lease-up</li><li>1031 exchange friendly - No HOA — maximum leasing and operational flexibility</li></ul>
Free Valuation Calculator
No login requiredRun the numbers on this deal. All calculations are estimates — verify with your lender and accountant.
NOI
$80,000
Cap Rate
9.14%
DSCR
1.54
Strong
Cash-on-Cash
10.69%
Monthly Payment
$4,329.023
Annual Cash Flow
$28,051.729
