3212 ROSA Avenue, El Paso, TX 79905
MULTI_FAMILY - El Paso, TX
- Added:
- Jun 6, 2026
- Days on Market:
- 4
- Last Refresh:
- Jun 9 at 1:06 am
Property Features for 3212 ROSA Avenue
General Information
- Property type
- Residential Multi Family
- Property subtype
- Other
- Zoning
- R3
- Appliances
- Refrigerator, Microwave, Cooktop
- Standard status
- Active
- APN
- E01499902906100
- Size
- 3,550 SF
- Lot size
- 0.24 Acres
Taxes and HOA fees
- Tax Year
- 2026
- Tax Description
- 29 EAST EL PASO 25 T0 27 (10500 SQ FT)
- Tax Annual Amount
- 5890
Utilities
- Sewer type
- Public Sewer
Building Details
- Year built
- 1960
- Number of units
- 5
- Building materials
- Stucco
- Roof type
- Shingle
Listing agent Jared Andrew English License #B.1001537 (888) 881-4118
Listing office Congress Realty 6030 N Fifth Avenue, Sioux Falls, TX (888) 881-4118
Listing date Jun 6, 2026
Copyright © 2026 Greater El Paso 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
- Investor‑ready 5‑unit multifamily at 3212 Rosa Ave with separate front and back buildings
- Front building fully renovated with new flooring, new kitchen, and new appliances
- Back building includes new‑construction units with modern fixtures, premium materials, and all‑new appliances
- Separate gas and electric meters for the back units; public sewer and shingle roof
- Each unit has washer/dryer hookups and includes two on‑site parking spaces
- New mini‑split HVAC systems in all units; units are 2BR/1BA (Units 1–3) and two 1BR/1BA units (Units 4–5)
Overview
The back units also have separate gas and electric meters, providing utility separation for that portion of the property. The offering includes parking for residents, with two on-site parking spaces provided for each unit.
Unit mix is designed for flexible rental demand, with front units consisting of two 2-bedroom, 1-bath units with washer/dryer hookups. The back units include one 2-bedroom, 1-bath unit and two additional 1-bedroom, 1-bath new-construction units, all with washer/dryer hookups. With upgrades focused on appliances, HVAC, and finishes, the property is presented as turnkey for an investor-ready purchase or for an owner-occupant seeking rental income to help offset housing costs.
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 | $56.7k | $15.96 |
| − Vacancy | −$2.8k | −$0.80 |
| EGI | $53.8k | $15.16 |
| − OpEx | −$24.2k | −$6.82 |
| NOI | $29.6k | $8.34 |
Alternative Uses
Current Use by Public Records
Location Insight
- Map
- Local Demand
- City
- El Paso
- County
- El Paso
- State
- Texas
- Longitude
- -106.45631
- Latitude
- 31.775214
