1408 Marcela Drive, Weslaco, TX 78599
Four-unit property in Weslaco, Texas with strong income potential.
- Added:
- Oct 2, 2024
- Days on Market:
- 622
- Last Refresh:
- May 12 at 8:03 pm
Property Features for 1408 Marcela Drive
General Information
- Standard status
- Active
- Size
- 4,080 SF
- Property subtype
- Multifamily
Building Details
- Year Built
- 2024
Listing agent Esteban Sanchez License #0650961
Listing office Alliance Real Estate Group
Listing date Oct 2, 2024
Source Crexi
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 Alliance Real Estate Group
HighLights
- New Construction (2024): Modern design and minimal maintenance.
- 4‑Plex Investment Opportunity: Potential for substantial rental income.
- Mix of Unit Sizes: Two 2‑bedroom/2‑bathroom units and two 3‑bedroom/2‑bathroom units cater to diverse tenant needs.
- Desirable Location: Weslaco, Texas, 78599 offers a growing real estate market.
- All Units with 2 Bathrooms: Convenience and appeal for renters.
- Well‑Appointed Units: Attractive to potential tenants, maximizing occupancy rates.
Overview
Local 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 | $57.3k | $14.04 |
| − Vacancy | −$6.3k | −$1.55 |
| EGI | $51.0k | $12.49 |
| − OpEx | −$15.3k | −$3.75 |
| NOI | $35.7k | $8.74 |
Alternative Uses
Current Use by Public Records
Map
- City
- Weslaco
- County
- Hidalgo
- State
- Texas
- Longitude
- -97.9909
- Latitude
- 26.1592