Back to Search
Residential Income Property with Long-Term Tenants

1231 E EXPRESSWAY 77/83 San Benito, TX 78586

Claim this Listing
For Sale
$199,999

COMMERCIAL - SAN BENITO, TX

Property size:
2,014 SF
Lot size:
0.34 Acres
Price / SF:
$99.30/SF
Added:
Jul 5, 2026
Days on Market:
10
Last Refresh:
Jul 14 at 10:06 am

Property Features for 1231 E EXPRESSWAY 77/83

General Information

Property type
Commercial Sale
Property subtype
Other
Standard status
Active
Size
2,014 SF
Lot size
0.34 Acres

Building Details

Year built
1993
Floors in Building
1

Listing agent LESLIE DE LA GARZA

Listing office KELLER WILLIAMS LRGV 1313 E Washington Ave, Harlingen, TX

Listing date Jul 5, 2026

MLS# 29777730

Copyright © 2026 Rio Grande Valley Multiple Listing Service Inc. All rights reserved. All information provided by the listing agent/broker is deemed reliable but is not guaranteed and should be independently verified.


Investment Insights

Based on property information with market context.

This residential income property is a single-family home with approximately 2,014 square feet of living space on a 0.344-acre lot. The property is currently occupied by long-term tenants and is generating $1,700 per month, offering an income-producing setup for an owner-occupant or an investor seeking in-place tenancy.

Located at 1231 E Expressway 77/83 in San Benito, Texas 78586 (Cameron County), the home’s site provides a straightforward acquisition for buyers based in the surrounding area or relocating to the Rio Grande Valley. The offering is presented for sale.

For buyers, the primary consideration is the current leased status and the existing rental income with long-term tenants in place. Owner-occupants may also find practical value in the home’s size and lot configuration while benefiting from the current occupancy. Investors may appreciate the continuity of tenancy reflected in the stated monthly income. Please contact the listing agent to schedule an appointment and review the property details and tenant information.

Key Highlights

  • Built in 1993
  • Currently generating $1,700 per month with long‑term tenants in place

Local Financial Insights For Apartment 5plus

Simulate Cap Rate and NOI

NOI Build-Up
Vacancy
income lost from leasable area expected to sit empty during the year — subtracted from gross rent.
EGI (Effective Gross Income)
gross rent minus vacancy losses — the realistic income before paying operating costs.
OpEx (Operating Expenses)
recurring costs to operate the property (property tax, insurance, utilities, maintenance, management) — excludes financing and capital improvements.
NOI (Net Operating Income)
income a property generates after operating costs but before financing and taxes.

Component $ $/SF
Gross rent $29.7k $14.76
− Vacancy −$2.0k −$1.00
EGI $27.7k $13.76
− OpEx −$12.5k −$6.19
NOI $15.2k $7.57
2,014 SF · lease $14.76/SF/yr · vacancy 6.80% · expense 45.00%

Alternative Uses

Best Use
Apartment 5plus
$217.7K
$190.5K – $254.0K (±1% cap)
NOI $15,238 @ 7.0% cap · market cap 7.62%
Second Best
—
—
no second resolved use
Theoretical Best
Healthcare Medical
$346.8K
$303.4K – $404.6K (±1% cap)
NOI $24,274 @ 7.0% cap · market cap 12.14%
Zoning and permitted uses should be independently verified with local authorities.

Property Analytics

Location Intelligence

Current Use by Public Records

Single family properties

FAQs

What type of property is this?
Single family property - Single-family residential income property generating $1,700 per month with long-term tenants in place.
Where is this single family property located?
The property is located at 1231 E EXPRESSWAY 77/83 San Benito, TX.
What is the asking price?
The asking price for this property is $199,999.
What are key features of this property?
This property features: Built in 1993; Currently generating $1,700 per month with long‑term tenants in place
Contact an agent
More about this property
Thanks! Your message was sent.
Error! Your message wasn't sent.
Please enter your name
Please enter email
Please enter the email in the correct format
Please enter phone
Please enter the number in the correct format
Please enter message