Duplex with Low-Maintenance
For Sale
$475,000
3484 Dana Grey Drive, El Paso, TX 79938
Residential Income, El Paso, TX
Property Size2,820 SF
Lot Size0.25 Acres
Price / SF$168.44
Days on Market49
Property Features for 3484 Dana Grey Drive
General Information
Property type
Residential Multi Family
Property subtype
Duplex
Zoning
R5
Parking features
On Street, Guest
Appliances
Washer, Range Hood, Microwave, Gas Cooktop, Free-Standing Gas Oven, Disposal, Dishwasher
Subdivision
Tierra Del Este
Elementary school
Cactus Trail
Middle school
Manuel R Puentes
High school
Pebble Hills
Elementary school district
Socorro
Middle school district
Socorro
High school district
Socorro
Standard status
Active
APN
677387
Size
2,820 SF
Lot size
0.25 Acres
Taxes and HOA fees
Tax Year
2026
Tax Description
Tierra del Este #77 Block 477 Lot 2
Tax Annual Amount
9951
Legal Description
Tierra del Este #77 Block 477 Lot 2
Utilities
Utilities
Cable Available
Sewer type
Public Sewer
Heating system
Central
Cooling system
Ceiling Fan(s)
Amenities
washer/dryer
Building Details
Year built
2018
Number of units
2
Flooring type
Tile - Ceramic
Building materials
Stucco
Roof type
Flat, Tile
Listing Agency:
Hiett & Associatees
(915) 760-4533
Listed By:
Guillermo Ricardo Sotomayor
(915) 929-4765
Added: Jul 22
Changed: Sep 3
Last Checked: Sep 8 at 2:06PM
MLS# 948175
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.
Investment Insights
Based on property information with market context.
This duplex at 3484 Dana Grey Drive in El Paso includes 2,820 square feet on a 0.25-acre parcel. The unit configuration combines one four-bedroom, two-bath residence with a second two-bedroom, two-bath residence. Both units feature full-size washer and dryer appliances, ceramic tile flooring, central heating, ceiling fans, and kitchens equipped with gas cooking appliances, microwaves, dishwashers, disposals, and range hoods. Stucco construction and flat tile roofing complete the improvements.
The property was built in 2018 and carries R5 zoning. Exterior areas include turf sections in the rear yards and xeriscaping, supporting a lower-maintenance yard design. Parking includes guest spaces and on-street availability. Public sewer service and cable availability are also reported.
The property was built in 2018 and carries R5 zoning. Exterior areas include turf sections in the rear yards and xeriscaping, supporting a lower-maintenance yard design. Parking includes guest spaces and on-street availability. Public sewer service and cable availability are also reported.
Key Highlights
- 2,820‑square‑foot duplex on a 0.25‑acre parcel
- Unit mix includes 4 bed/2 bath and 2 bed/2 bath residences
- Built in 2018 with stucco construction and flat tile roofing
Financial Insights
Estimated NOI and Cap Rate
NOI = area × lease_rate × (100 − vacancy) / 100 × (1 − expense_ratio). Net Operating Income — what the owner takes home each year before mortgage payments and income tax. Effective rent (asking rent minus vacancy losses) minus operating costs (taxes, insurance, maintenance, management).
NOI / Yr
$34,432
Cap rate = NOI / list price × 100. Capitalization rate — annual return on a fully cash purchase, before financing. NOI divided by price. Higher means more income per dollar invested, but usually also more risk or older condition. 5–8% is typical for stabilized commercial property; double digits often signal distressed deals.
Cap Rate
7.25%
Suggested Prices Based on Cap Rates
Cap rates vary significantly by property type, market, and asset quality.
Typical U.S. stable-market ranges:
Multifamily — 4.5% to 6.5% (Class A in primary markets often sub-5%; Class C in secondary markets 6%+)
Industrial / Logistics — 5.0% to 7.0% (compressed heavily in recent years due to e-commerce demand)
Office — 6.5% to 9%+ (wide spread post-2020; CBD Class A vs. suburban Class B varies dramatically)
Retail — 5.5% to 8.5% (grocery-anchored on the low end, unanchored strip centers higher)
Hospitality / Hotels — 7.5% to 10%+ (higher due to operational risk)
Self-Storage — 5.5% to 7.5%
Medical Office — 6.0% to 7.5%
Net Lease (single tenant, credit) — 5.0% to 7.0% depending on tenant credit and lease term
Rules of thumb:
Primary markets (NYC, SF, LA, Boston, DC) trade at lower cap rates than secondary/tertiary markets, often by 100–200 bps (bps, aka basis points; 1 bp = 0.01%).
Class A assets trade ~50–150 bps tighter than Class B, and Class B tighter than Class C.
Cap rates move inversely with price — a lower cap rate means a higher price for the same NOI.
Spread to the 10-year Treasury is a common benchmark; historically 200–400 bps over the 10-year.
Cap Rate 5%
$688,640
$688.6K
Cap Rate 7%
$491,886
$491.9K
Cap Rate 9%
$382,578
$382.6K
Market Conditions
NOI Build-Up for 2,820 SF
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.
Gross rent
$51.4K $18.24/SF
− Vacancy
−$2.2K −$0.80/SF
EGI
$49.2K $17.44/SF
− OpEx
−$14.8K −$5.23/SF
NOI
$34.4K $12.21/SF
Area
ZIP 79938
Vacancy
4.37%
Lease Rate
$18.24 /SF/Yr
Expense Ratio
30.00%
Simulate Cap Rate and NOI
Suggested Prices Based on Cap Rates
Cap rates vary significantly by property type, market, and asset quality.
Typical U.S. stable-market ranges:
Multifamily — 4.5% to 6.5% (Class A in primary markets often sub-5%; Class C in secondary markets 6%+)
Industrial / Logistics — 5.0% to 7.0% (compressed heavily in recent years due to e-commerce demand)
Office — 6.5% to 9%+ (wide spread post-2020; CBD Class A vs. suburban Class B varies dramatically)
Retail — 5.5% to 8.5% (grocery-anchored on the low end, unanchored strip centers higher)
Hospitality / Hotels — 7.5% to 10%+ (higher due to operational risk)
Self-Storage — 5.5% to 7.5%
Medical Office — 6.0% to 7.5%
Net Lease (single tenant, credit) — 5.0% to 7.0% depending on tenant credit and lease term
Rules of thumb:
Primary markets (NYC, SF, LA, Boston, DC) trade at lower cap rates than secondary/tertiary markets, often by 100–200 bps (bps, aka basis points; 1 bp = 0.01%).
Class A assets trade ~50–150 bps tighter than Class B, and Class B tighter than Class C.
Cap rates move inversely with price — a lower cap rate means a higher price for the same NOI.
Spread to the 10-year Treasury is a common benchmark; historically 200–400 bps over the 10-year.
Cap Rate 5%
$688,640
Cap Rate 7%
$491,886
Cap Rate 9%
$382,578
Alternative Uses
Best Use
Multifamily LT 5
$491.9K
$430.4K – $573.9K
NOI $34,432 @ 7.0% cap · market cap 7.25%
Second Best
Apartment 5plus
$438.8K
$384.0K – $512.0K
NOI $30,718 @ 7.0% cap · market cap 6.47%
Theoretical Best
Office A
$707.5K
$619.0K – $825.4K
NOI $49,523 @ 7.0% cap · market cap 10.43%
Zoning and permitted uses should be independently verified with authorities.
Property Analytics
Current Use
Lease Details
2
Residential units
Location Intelligence
Trade Area within ½ mile
75
Businesses Nearby
Explore this area
Business Placement
Demographics for 79938, TX
96,353
Population
29,818
Households
3.2
Avg Household Size
29
Median Age
28%
College-Educated
85%
High-School Grad
390.2 sq mi
ZIP Area
247
Density / Sq Mi
$75,801
Median Household Income
$40,528
Median Earnings
$1,433
Median Rent
$199,700
Median Home Value
Market
Vacancy Rate% for Multifamily in South region
Questions? Ask Rey
Realmo’s AI knows this listing — price, zoning, demand, history. Ask anything.
Frequently Asked Questions
What type of property is this?
Duplex - A 2018-built property offers two distinct units with in-unit laundry and ceramic tile flooring.
Where is this duplex located?
The property is located at 3484 Dana Grey Drive El Paso, TX.
What is the asking price?
The asking price for this property is $475,000.
What are key features of this property?
This property features: 2,820‑square‑foot duplex on a 0.25‑acre parcel; Unit mix includes 4 bed/2 bath and 2 bed/2 bath residences; Built in 2018 with stucco construction and flat tile roofing
