Multifamily
River Road Apartments
820 E Brazos Ave, West Columbia, TX 77486
Listing Price: $675,000
Investment Overview
Marcus & Millichap proudly presents the exclusive listing of River Road Apartments,
a value-add opportunity located directly on E Brazos Avenue (State Highway 35) in
West Columbia, TX. Residents are within a one-hour drive of Houston and minutes
from the Gulf Coast petrochemical corridor.
This 21-unit, 71 percent occupied community comprises 20 one-bedroom, one-bath
units averaging 408 square feet and a detached 680-square-foot one-bedroom
garage unit, with average effective rents of $824. Renovated interiors feature new
flooring, updated cabinetry, refreshed bathrooms, and new appliances.
Current ownership has invested approximately $69,000 renovating four units, all of
which signed leases at $960 per month — a proven premium over in-place rents and
a clear, repeatable roadmap for the remaining units.
As a result of the completed renovations and the limited supply of apartments in
West Columbia, upgraded units have leased quickly at premium rents, validating the
underwritten rent roll.
A new owner has the opportunity to continue the renovation program across the
remaining classic units, capture the demonstrated rent premium, and stabilize the
newly added garage unit — driving a Year 1 net operating income of $103,381 and a
Year 1 cap rate of 14.77 to 17.23 percent across the pricing guidance range.
River Road is strategically positioned with strong street visibility in the heart of West
Columbia, minutes from the regional employment base anchored by Dow, BASF,
LyondellBasell, Phillips 66, and Freeport LNG.
Investment Highlights
- Attractive Entry Price Point - One of the most accessible acquisitions in Brazoria County with immediate cash flow from day one
- STRONG IN-PLACE RETURNS - Year 1 NOl of $90,828 delivers approximately a 14% cap rate at the offered price, well above Houston MSA averages
- PROVEN RENOVATION PREMIUM: 4 units renovated at ~$69K total capex, all signed at $960/month. clear, repeatable roadmap for the remaining 16 units
- IMMEDIATE VALUE-ADD UPSIDE - 75% occupancy leaves 5 units to stabilize, creating a direct path to NOI growth through lease-up alone
- COMPELLING RENT-TO-PRICE RATIO—$960/month market rent at $2.35/SF delivers strong yield relative to acquisition cost with minimal capital to stabilize
- PRIME HIGHWAY VISIBILITY - Located on E Brazos Avenue with strong street presence, supporting organic leasing demand and reduced vacancy loss
- BRAZORIA COUNTY GROWTH STORY - Positioned in the petrochemical corridor anchored by BASF, Dow, and LyondellBasell, driving steady workforce housing demand
Exclusively Listed By
Listing Price: $675,000
Investment Highlights
- Attractive Entry Price Point - One of the most accessible acquisitions in Brazoria County with immediate cash flow from day one
- STRONG IN-PLACE RETURNS - Year 1 NOl of $90,828 delivers approximately a 14% cap rate at the offered price, well above Houston MSA averages
- PROVEN RENOVATION PREMIUM: 4 units renovated at ~$69K total capex, all signed at $960/month. clear, repeatable roadmap for the remaining 16 units
- IMMEDIATE VALUE-ADD UPSIDE - 75% occupancy leaves 5 units to stabilize, creating a direct path to NOI growth through lease-up alone
- COMPELLING RENT-TO-PRICE RATIO—$960/month market rent at $2.35/SF delivers strong yield relative to acquisition cost with minimal capital to stabilize
- PRIME HIGHWAY VISIBILITY - Located on E Brazos Avenue with strong street presence, supporting organic leasing demand and reduced vacancy loss
- BRAZORIA COUNTY GROWTH STORY - Positioned in the petrochemical corridor anchored by BASF, Dow, and LyondellBasell, driving steady workforce housing demand
Investment Overview
Marcus & Millichap proudly presents the exclusive listing of River Road Apartments, a value-add opportunity located directly on E Brazos Avenue (State Highway 35) in West Columbia, TX. Residents are within a one-hour drive of Houston and minutes from the Gulf Coast petrochemical corridor. This 21-unit, 71 percent occupied community comprises 20 one-bedroom, one-bath units averaging 408 square feet and a detached 680-square-foot one-bedroom garage unit, with average effective rents of $824. Renovated interiors feature new flooring, updated cabinetry, refreshed bathrooms, and new appliances. Current ownership has invested approximately $69,000 renovating four units, all of which signed leases at $960 per month — a proven premium over in-place rents and a clear, repeatable roadmap for the remaining units. As a result of the completed renovations and the limited supply of apartments in West Columbia, upgraded units have leased quickly at premium rents, validating the underwritten rent roll. A new owner has the opportunity to continue the renovation program across the remaining classic units, capture the demonstrated rent premium, and stabilize the newly added garage unit — driving a Year 1 net operating income of $103,381 and a Year 1 cap rate of 14.77 to 17.23 percent across the pricing guidance range. River Road is strategically positioned with strong street visibility in the heart of West Columbia, minutes from the regional employment base anchored by Dow, BASF, LyondellBasell, Phillips 66, and Freeport LNG.
Exclusively Listed By