1405 Prosperity Drive, Edinburg, TX 78539
MULTI_FAMILY - Edinburg, TX
Property Features for 1405 Prosperity Drive
General Information
Taxes and HOA fees
Utilities
Building Details
Copyright © 2026 Greater McAllen Association of Realtors. 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.
Key Highlights
- Excellent location, blocks from UTRGV and close to restaurants and shopping.
- Updated major systems include a new roof, air conditioners, and water heaters.
- Great 4‑plex income property investment opportunity.
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 | $52.6k | $13.80 |
| − Vacancy | −$1.4k | −$0.38 |
| EGI | $51.1k | $13.42 |
| − OpEx | −$15.3k | −$4.03 |
| NOI | $35.8k | $9.39 |
Alternative Uses
Property Analytics
Current Use
Lease Details
Location Intelligence
Trade Area within ½ mile
Demographics for 78539, TX
Market
Vacancy Rate% for Multifamily in South region