Add Listing
    For Sale
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    Edinburg Duplex: Turnkey Investment Title is generated by Realmo AI

    3051 Regal Drive, Edinburg, TX 78539

    View on Map
    Claim this Listing
    Pending
    $257,000

    MULTI_FAMILY - Edinburg, TX

    Property size:
    1,976 SF
    Lot size:
    0.12 Acres
    Added:
    May 20, 2026
    Days on Market:
    14
    Last Refresh:
    Jun 2 at 3:06 pm

    Property Features for 3051 Regal Drive

    General Information

    Property type
    Residential Multi Family
    Property subtype
    Other
    Parking
    4
    Appliances
    Electric Water Heater, Dishwasher, Disposal, Microwave, Refrigerator, Stove/Range-Electric Smooth, Washer
    Standard status
    Pending
    APN
    T293500002002700
    Size
    1,976 SF
    Lot size
    0.12 Acres

    Taxes and HOA fees

    Tax Year
    2025
    Tax Annual Amount
    5258

    Utilities

    Heating system
    Central
    Cooling system
    Central Air

    Building Details

    Year built
    2006
    Floors in Building
    1
    Number of units
    2
    Building materials
    Stucco
    Roof type
    Composition

    We can help!

    Listing Contact
    Stephen Smith

    Listing agent Stephen Smith

    Listing office Key Realty 4907 S Jackson Road, Edinburg, TX

    Listing date May 20, 2026

    MLS# 493991 Listing URL

    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.

    HighLights

    • 100% occupied turnkey investment property
    • Two units, each with 2 bedrooms and 2 bathrooms
    • All appliances included, including washer and dryer in each unit
    • Two covered carport spaces per unit
    • Roof less than 5 years old
    • Prime location near groceries, shopping, restaurants, and entertainment

    Overview

    This well-maintained duplex is located in Edinburg, TX. Each of the two units features 2 bedrooms, 2 bathrooms, and 988 square feet of living space, totaling 1976 square feet for the entire property. Situated on a 0.117-acre lot, the property includes appliances in both units, including washers and dryers, and two covered carport spaces per unit. The roof is less than 5 years old. The property is located minutes from groceries, shopping, restaurants, and entertainment, making it attractive to tenants. The property represents a turnkey investment opportunity in a high-demand area.

    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 $27.3k $13.80
    − Vacancy −$750 −$0.38
    EGI $26.5k $13.42
    − OpEx −$8.0k −$4.03
    NOI $18.6k $9.39
    1,976 SF · lease $13.80/SF/yr · vacancy 2.75% · expense 30.00%

    Alternative Uses

    Best Use
    Multifamily LT 5
    $265.2K
    $232.0K – $309.4K (±1% cap)
    NOI $18,563 @ 7.0% cap · market cap 7.22%
    Second Best
    Apartment 5plus
    $237.0K
    $207.4K – $276.5K (±1% cap)
    NOI $16,589 @ 7.0% cap · market cap 6.45%
    Theoretical Best
    Office A
    $512.7K
    $448.6K – $598.2K (±1% cap)
    NOI $35,890 @ 7.0% cap · market cap 13.96%
    Zoning and permitted uses should be independently verified with local authorities.
    Property Profile Location Intelligence

    Current Use by Public Records

    Duplexes

    Suggested Use

    Real Estate Agency Restaurant Law Firm Spa & Massage Center Dental Office Hair Salon Nail Salon Building Supply Auto Repair Shop Gym & Fitness Center

    Zoning and permitted uses should be independently verified with local authorities.

    Location Insight

    • Map
    • Local Demand
    City
    Edinburg
    County
    Hidalgo
    State
    Texas
    Longitude
    -98.199553
    Latitude
    26.288057

    Nearby Similar for Sale

    • $2,700,500
      6,000 SF

      Edinburg Professional Office Space

      6,000 SF professional space in a prime medical corridor.
      2637 Cornerstone Boulevard, Edinburg, TX 78539
      View Details
    • $1,320,000
      3,966 SF

      Edinburg Commercial Property For Sale

      Commercial property in Edinburg, ideal for professional or office use.
      506 W University Drive, Edinburg, TX 78539
      View Details
    • $1,575,000
      11,247 SF

      Edinburg Commercial Property with Warehouse

      Commercial property featuring a warehouse and office building on 5.25 acres.
      1222 N Closner Boulevard, Edinburg, TX 78541
      View Details
    • $269,000
      3,100 SF

      Edinburg Commercial Property For Sale

      Freestanding building in high-traffic area, ideal for retail/office.
      520 E Cano Street, Edinburg, TX 78539
      View Details
    • $4,500,000
      19,297 SF

      New Commercial Plaza in Edinburg

      New 19,297 SF commercial plaza with 20 suites.
      901 S Raul Longoria Road, Edinburg, TX 78542
      View Details
    • $358,000
      3,640 SF

      Edinburg Fourplex Investment Opportunity

      Well-maintained fourplex near UTRGV with strong rental history.
      2013 N El Mundo Drive, Edinburg, TX 78541
      View Details
    • $445,000
      4,052 SF

      Edinburg Fourplex with No Shared Walls

      Fourplex in desirable location near DHR, restaurants, shopping, and groceries.
      2123 Western Drive, Edinburg, TX 78539
      View Details
    • $1,399,999
      7,000 SF

      Prime Commercial Property, Edinburg, TX

      Versatile commercial property in a high-traffic area of Edinburg.
      214 W Champion Street W, Edinburg, TX 78539
      View Details
    • $2,180,000
      16,498 SF

      Edinburg Multifamily Investment Opportunity

      Income-producing property near UTRGV with modern townhomes.
      3523 W Sprague Street, Edinburg, TX 78539
      View Details
    • $440,000
      4,032 SF

      Edinburg Fourplex Investment Opportunity

      Fourplex in Edinburg near UTRGV, shopping, and restaurants.
      3702 W Zelma Street, Edinburg, TX 78541
      View Details
    • $4,100,000
      126,325 SF

      Edinburg Self-Storage Facility For Sale

      247-unit self-storage facility with expansion potential on 5.93 acres.
      724 W Monte Cristo Road, Edinburg, TX 78542
      View Details
    • $389,500
      3,350 SF

      Leased Edinburg Fourplex For Sale

      Well-maintained fourplex in Edinburg, Texas, fully leased and recently updated.
      6910 Venus Drive, Edinburg, TX 78542
      View Details

    FAQs

    What type of property is this?
    Duplex - Well-maintained, fully occupied duplex near shopping, dining, and entertainment.
    Where is this duplex located?
    The property is located at 3051 Regal Drive Edinburg, TX.
    What is the asking price?
    The asking price for this property is $257,000.
    What are key features of this property?
    This property features: 100% occupied turnkey investment property; Two units, each with **2 bedrooms and 2 bathrooms**; All appliances included, including washer and dryer in each unit
    (956) 739-7893
    We can help!
    Listing Contact
    Stephen Smith
    Request Owner's contact information
    Message sent successfully
    Error
    If you are the owner or broker of this property and would like to edit or remove this listing please send a message to web site administrator.
    Message sent successfully
    Error
    Email to Your Friends
    Link copied to clipboard
    Separate multiple addresses with a comma
    Message sent successfully
    Error

    Realmo Value Estimations

    Realmo estimates a property’s market value using a proprietary methodology that incorporates public data and user-submitted information. This cumulative value is generated by integrating a variety of conventional and innovative methods. 

    Disclaimer

    These figures are not official appraisals and should not be used as a substitute for a valuation performed by a licensed appraiser.
    Actual market value may differ due to factors not captured in the data. Estimates are offered for informational purposes only, and users should conduct independent research before making financial or investment decisions.
    By using this feature, you acknowledge that Realmo is not responsible for actions taken based on these estimates.

    AI approach

    Realmo AI Method estimates property value using machine learning models trained on millions of comparable listings, transactions, and market signals. It analyzes property features, location intelligence data, and current market dynamics to predict the most probable market value in real time.

    Realmo CapRate Calculation

    Realmo calculates the Capitalization Rate (Cap Rate) to help estimate a property's potential return on investment. The Cap Rate is a fundamental metric in commercial real estate that measures the relationship between a property's net operating income and its market value.

    How We Calculate Cap Rate

    Cap Rate Formula:
    Cap Rate (%) = (Net Operating Income / Property Value) × 100

    Net Operating Income (NOI) Formula:
    NOI = Area × Lease Rate × (1 - Vacancy Rate) × (1 - Operating Expense Ratio)

    Components

    Net Operating Income (NOI) represents the annual income a property generates after operating expenses:

    • Area: Building square footage from property records
    • Lease Rate: Annual $/sqft based on market data for the property type and geographic location
    • Vacancy Rate: Percentage of unoccupied space based on market data for the property type and location
    • Operating Expense Ratio: Operating costs as a percentage of income, varies by property type

    Property Value is derived from:

    • Recent sale price (if available)
    • Statistical models using comparable sales
    • AI-powered valuation estimates

    Example Calculation

    For a 100,000 sqft Office Building:

    • Lease Rate: $25.00/sqft/year (market data for Office in this area)
    • Vacancy Rate: 8% (market data for Office in this area)
    • Operating Expense Ratio: 35% (typical for Office properties)
    • Property Value: $15,000,000

    Step 1: Calculate NOI

    NOI = 100,000 × $25.00 × (1 - 0.08) × (1 - 0.35)
    NOI = 100,000 × $25.00 × 0.92 × 0.65
    NOI = $1,495,000/year

    Step 2: Calculate Cap Rate

    Cap Rate = ($1,495,000 / $15,000,000) × 100
    Cap Rate = 9.97%

    Property Type Considerations

    Net Operating Income calculations vary by property type due to different operating expense ratios:

    • Office: Higher expenses (30-40%) for HVAC, utilities, maintenance
    • Retail: Moderate expenses (25-35%) for common area maintenance
    • Industrial/Warehouse: Lower expenses (15-25%) for minimal tenant services
    • Multifamily: Moderate expenses (35-45%) including property management
    • Self-Storage: Lower expenses (25-35%) due to minimal maintenance

    Market lease rates and vacancy rates are specific to each property type and geographic location, reflecting local market conditions.

    Disclaimer

    These calculations are estimates for informational purposes only and should not be used as a substitute for professional financial analysis or appraisal.

    • Cap Rate calculations depend on market data that may change over time
    • Actual operating expenses, lease rates, and vacancy rates may differ from market averages
    • Individual property conditions, lease terms, and tenant quality significantly impact actual NOI
    • Property value estimates are approximations and not official appraisals
    • Cap rates vary widely by market, property condition, and investment risk profile

    Professional Guidance Recommended: Before making any investment or financial decisions, consult with licensed appraisers, commercial real estate brokers, and financial advisors who can evaluate your specific property and circumstances.
    By using this feature, you acknowledge that Realmo is not responsible for investment decisions or actions taken based on these estimates.

    Cap approach

    Capitalization Method calculates value based on estimated net operating income (NOI) and applying a market-based capitalization rate (cap rate), we estimate what a typical investor might be willing to pay for it.

    Comparable approach

    Comparable estimate is based on recent sales of similar nearby properties, adjusted for factors like size, condition, and location.

    Relative

    Relative property class coefficient uses factors that account for typical price differences between various asset types (e.g., retail vs. industrial) to provide a more accurate market-aligned estimate.

    Geo

    Comparable Sales Method, enhanced by Geo coefficients — location-based adjustment factors that reflect differences in price levels across neighborhoods, cities, or regions ensuring a more accurate, market-sensitive valuation.

    Stat Estimate

    This method estimates value based on actual market adjusted recent (~5 years) sales of comparable properties around by location and property type.

    • Ranges - area data calculated by industry standard IQR Outlier Removal Method
    • Range-from: 75% of all similar sales ($/sqft) are above this value
    • Range-to: 75% of all similar sales ($/sqft) are below this value
    AI Estimate

    This method estimates value based on AI market estimation of comparable properties around by location and property type.

    • Ranges - area data calculated by industry standard IQR Outlier Removal Method
    • Range-from: 75% of all estimations ($/sqft) are above this value
    • Range-to: 75% of all estimations ($/sqft) are below this value
    Alternative use

    Estimate considers the property’s potential value if used for a different purpose-based on zoning, demand, and market feasibility.

    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
    Thank You

    You are Unsubscribed From Notifications

    Thank You for Inquiry
    3051 Regal Drive, Edinburg, TX 78539
    letter with green check mark
    Check your email
    We sent you the
    agent's contact details. yellow underline
    Can't find it?
    Please check your junk/spam folder.
    Google sign-in failed. Please try again or use another login method.
    Sign Up Successful!
    You now have access to more from Realmo!