Duplex With Covered
10920 N 27th McAllen, TX 78504
New
For Sale
$320,000
Newly under construction duplex with two units, each offering three bedrooms, two full bathrooms, and covered parking.
Property Size2,200 SF
Price / SF$145.45
Days on Market3
Property Features for 10920 N 27th
General Information
- Standard status
- Active
- Size
- 2,200 SF
- Property subtype
- Multi-Family
Building Details
- Year Built
- 2026
Listing Agency:
Imperio Real Estate LLC
(956) 803-0341
Listed By:
Diana M. Ayala
Source:
Aregtx
Added: Jul 21
Changed: Jul 22
Last Checked: Jul 23 at 5:19AM
Displayed information is deemed reliable but is not guaranteed and should be independently verified. All listing content including descriptions, pricing, images are the copyrighted material of Imperio Real Estate LLC
Investment Insights
Based on property information with market context.
UNDER CONSTRUCTION. PRE SALE. This duplex features two separate units, each laid out with three bedrooms and two full bathrooms. Each unit includes two covered parking spaces and comes equipped with major appliances, including a refrigerator, stove, microwave, washer, and dryer.
The property is located in McAllen, TX, near shopping, restaurants, and schools. It offers a straightforward live-in-and-rent configuration with two completed, appliance-ready units once construction is finalized.
Each side provides the same core improvements and amenities, supporting a consistent rental setup or owner-occupied arrangement within the duplex layout.
The property is located in McAllen, TX, near shopping, restaurants, and schools. It offers a straightforward live-in-and-rent configuration with two completed, appliance-ready units once construction is finalized.
Each side provides the same core improvements and amenities, supporting a consistent rental setup or owner-occupied arrangement within the duplex layout.
Key Highlights
- Duplex under construction (Year Built 2026) in McAllen with two separate units
- Each unit features 3 bedrooms and 2 full bathrooms
- Two covered parking spaces per unit
Financial Insights For Multifamily LT 5
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 | $30.4k | $13.80 |
| − Vacancy | −$2.0k | −$0.89 |
| EGI | $28.4k | $12.91 |
| − OpEx | −$8.5k | −$3.87 |
| NOI | $19.9k | $9.04 |
2,200 SF · lease $13.80/SF/yr · vacancy 6.46% · expense 30.00%
Alternative Uses
Best Use
Multifamily LT 5
$284.0K
$248.5K – $331.3K
NOI $19,879 @ 7.0% cap · market cap 6.21%
Second Best
Apartment 5plus
$261.0K
$228.4K – $304.5K
NOI $18,269 @ 7.0% cap · market cap 5.71%
Theoretical Best
Office A
$597.4K
$522.7K – $697.0K
NOI $41,818 @ 7.0% cap · market cap 13.07%
Zoning and permitted uses should be independently verified with local authorities.
Property Analytics
Location Intelligence
Current Use by Public Records
Duplexes
FAQs
What type of property is this?
Duplex - Newly under construction duplex with two units, each offering three bedrooms, two full bathrooms, and covered parking.
Where is this duplex located?
The property is located at 10920 N 27th McAllen, TX.
What is the asking price?
The asking price for this property is $320,000.
What are key features of this property?
This property features: Duplex under construction (Year Built 2026) in McAllen with two separate units; Each unit features 3 bedrooms and 2 full bathrooms; Two covered parking spaces per unit
