HOME/LISTINGS/1522-S
INDEX
PA-7N4GG
MULTIFAMILY
FOR SALE

1522 S Elmendorf St Triplex

1522 S Elmendorf Street, San Antonio, TX, 78207

Listed by Real Broker

ASKING
$495,000
8.99% CAP
Pedro Armando
— LISTING ADVISOR
Pedro Armando
Principal · PA Real Estate
TYPE
Multifamily
TRANSACTION
For Sale
SUB TYPE
Apartment Building
UNITS
3
CAP RATE
8.99%
NOI
$44,489
OCCUPANCY
100%
SQUARE FOOTAGE
3,285
YEAR BUILT
2023
BUILDINGS
2
ACREAGE
0.11
ZONING
MF-33
PRICE / SQFT
$150.68

Asset summary.

PA-7N4GG

This fully leased 2023 triplex combines immediate 8.99% in-place yield with low capital needs and an efficient expense structure. Three-bedroom units broaden renter appeal, while tenant-paid utilities and staggered lease expirations support resilient cash flow, operational efficiency, and flexible rent growth in a near-Downtown Westside location. Operating expenses of $12,511 (21.9% of gross scheduled income) cover taxes, insurance, and maintenance; the property is owner self-managed, so no management fee is included. With one unit already achieving $1,650, marking the remaining two to that level brings the pro-forma cap rate to 9.47%.

018.99% Cap Rate | $44,489 NOI on $495,000
02$10,000 in seller's concessions
039.47% Pro-Forma Cap Rate | $1,650 Already Achieved on One Unit
042023 Construction | Minimal Deferred Maintenance & Capital Risk
05Fully Leased | Long-Term Tenants
06Tenant-Paid Utilities & Owner Self-Managed | No Management Fee in $12,511 Expenses
07All Units Are 3BD/2BA | Broad Renter Appeal & Low Turnover
08Staggered Lease Expirations (Aug 2026 - Jan 2027) | Mark-to-Market Opportunity
09Prime Infill Location | 10 Minutes to Downtown San Antonio
10Direct Access to Hwy 90 & I-10 | Strong Metro Connectivity

Year-one numbers.

Underwritten from rent roll and trailing 12 operating statements. Full T-12, rent roll, and PSA available in data room.

GROSS SCHEDULED RENT$55,611
OPERATING EXPENSES($11,122)
NET OPERATING INCOME$44,489
ASKING PRICE$495,000
CAP RATE8.99%

1522 S Elmendorf Street, San Antonio, TX, 78207

LOADING MAP…