Add Listing
    For Sale
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    Back to Search
    Mission Commercial Property with Warehouse Title is generated by Realmo AI

    4049 Goodwin Road, Mission, TX 78574

    View on Map
    Claim this Listing
    For Sale
    $1,320,000

    COMMERCIAL - Mission, TX

    Property size:
    4,000 SF
    Lot size:
    8.30 Acres
    Price / SF:
    $330/SF
    Added:
    Jan 11, 2026
    Days on Market:
    125
    Last Refresh:
    May 16 at 12:06 pm

    Property Features for 4049 Goodwin Road

    General Information

    Property type
    Commercial Sale
    Property subtype
    Other
    Parking
    30
    Exterior features
    Manual Gate, Mature Trees
    Fencing
    Gate
    Appliances
    Electric Water Heater, Water Heater (Programmable thermostat)
    Standard status
    Active
    APN
    G590001004006900
    Size
    4,000 SF
    Lot size
    8.30 Acres

    Taxes and HOA fees

    Tax Year
    2025
    Tax Annual Amount
    3100

    Utilities

    Heating system
    Zoned, Heat Pump (Heating), Central, Electric (Heating)
    Cooling system
    Zoned, Central Air, Electric, Heat Pump

    Building Details

    Year built
    2018
    Floors in Building
    2
    Building materials
    Aluminum Siding
    Roof type
    Metal

    We can help!

    Listing Contact
    Martha Segura

    Listing agent Martha Segura License #0709389

    Listing office BIG Realty 4847 S Jackson Rd., Pharr, TX

    Listing date Jan 11, 2026

    MLS# 489236

    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

    • 4000 sq ft warehouse ideal for storage, logistics, or manufacturing.
    • Versatile shop adaptable for truck company use, RV/boat storage, barndominium conversion, or personalized space.
    • Convenient access to state highway and interstate.
    • Located within 5 minutes of the Goodwin Rd area.
    • Zoned for residential, commercial, and "opportunity" uses with subdivided Plat Survey.
    • All utilities available and livestock allowed.

    Overview

    This commercial property in Mission, Texas, offers an exceptional opportunity with 8.3 acres of land. It features a 4000 square foot warehouse suitable for storage, logistics, or manufacturing, complemented by office space. The property also includes a versatile shop, ideal for a truck company, storing an RV or boat, or conversion into a barndominium or personalized space. The property consists of two separate parcels and is conveniently located with access to a state highway and interstate. Situated within 5 minutes of the Goodwin Rd area in South Texas, the property is residentially, commercially, and "opportunity" zoned with a subdivided plat survey. All utilities are available, and livestock is allowed.

    Financial Insights

    Value Estimation Calculated for Office B

    Conservative
    $743.4K
    NOI $66,908 @ 9.00% cap · cautious / downside scenario
    Moderate
    $955.8K
    NOI $66,908 @ 7.00% cap · market / base-case scenario
    Aggressive
    $1.34M
    NOI $66,908 @ 5.00% cap · optimistic / upside scenario

    NOI & Cap Rate Calculator

    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.
         Calculated for Office B

    Component $ $/SF
    Gross rent $122.9k $30.72
    − Vacancy −$33.7k −$8.42
    EGI $89.2k $22.30
    − OpEx −$22.3k −$5.58
    NOI $66.9k $16.73
    4,000 SF · lease $30.72/SF/yr · vacancy 27.40% · expense 25.00%

    Alternative Use Scenarios

    Best Use
    Office B
    $955.8K
    $836.4K – $1.12M (±1% cap)
    NOI $66,908 @ 7.0% cap · market cap 5.07%
    Second Best
    Retail
    $771.6K
    $675.1K – $900.2K (±1% cap)
    NOI $54,009 @ 7.0% cap · market cap 4.09%
    Theoretical Best
    Hotel Hospitality
    $3.01M
    $2.64M – $3.52M (±1% cap)
    NOI $210,900 @ 7.0% cap · market cap 15.98%
    Zoning and permitted uses should be independently verified with local authorities.
    Property Profile Insight Report Location Intelligence

    Current Use by Public Records

    Office Units

    Suggested Use

    Restaurant Real Estate Agency Building Supply Dental Office Big Box & Wholesale Store Auto Repair Shop Hotel & Motel Auto Parts Store Department Store Food Market

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

    Location Insight

    • Map
    • Local Demand
    City
    Mission
    County
    Hidalgo
    State
    Texas
    Longitude
    -98.381872
    Latitude
    26.263757

    Nearby Similar for Sale

    • $305,000
      4,112 SF

      Prestigious Office Space in Mission

      Professional office space in a sought-after Mission location.
      1022 E Griffin Parkway, Mission, TX 78572
      View Details
    • $200,000
      2,672 SF

      Commercial Property on Half Acre

      Commercial property with mechanic shop and living area in Mission.
      6800 Mile 4 Road, Mission, TX 78574
      View Details
    • $390,000
      2,301 SF

      Mission, TX Commercial Opportunity

      Daycare facility on nearly half an acre in Mission.
      1820 Perkins Avenue, Mission, TX 78572
      View Details
    • $455,000
      4,107 SF

      Mixed-Use Property with Warehouse

      Mixed-use property with warehouse and two leased units.
      1717 La Homa Road, Mission, TX 78574
      View Details
    • $1,500,000
      23,740 SF

      Mission, TX Commercial Opportunity

      Versatile 15,040 sq.ft. building on 0.69 acres.
      801 N Inspiration Road, Mission, TX 78572
      View Details
    • $750,000
      8,979 SF

      Commercial Land in Mission, TX

      High-traffic commercial property with excellent visibility and growth potential.
      3700 W Mile 5 Road, Mission, TX 78574
      View Details
    • $395,000
      3,584 SF

      Well-Maintained Mission, TX Fourplex

      Fourplex near schools and shopping, great investment opportunity.
      610 S Linda Street, Mission, TX 78573
      View Details
    • $465,000
      4,100 SF

      Mission, TX Fourplex Investment

      Fully leased fourplex in Mission, TX, generating immediate income.
      215 W Diamond Avenue, Mission, TX 78573
      View Details
    • $350,000
      1,800 SF

      Mission, TX Commercial Property

      Prime real estate suitable for retail, daycare, office spaces.
      7710 W Expressway 83, Mission, TX 78572
      View Details
    • $299,000
      1,225 SF

      Mission Event Space with Residence

      Income-producing event space with residence on 0.50 acres.
      6200 N Bentsen Palm Drive, Mission, TX 78574
      View Details
    • $695,000
      7,350 SF

      Income-Producing Property in Mission, TX

      10-unit rental portfolio in a high-demand location.
      75 N Schuerbach Road, Mission, TX 78572
      View Details
    • $275,000
      100 SF

      Commercial Warehouse Near Moorefield Road

      6,700 SF warehouse on 0.54 acre with F1 zoning.
      8608 Alton Springs Street, Mission, TX 78574
      View Details

    FAQs

    What type of property is this?
    Warehouse - Spacious commercial property with warehouse, office, and versatile shop.
    Where is this warehouse located?
    The property is located at 4049 Goodwin Road Mission, TX.
    What is the asking price?
    The asking price for this property is $1,320,000.
    What are key features of this property?
    This property features: 4000 sq ft warehouse ideal for storage, logistics, or manufacturing.; Versatile shop adaptable for truck company use, RV/boat storage, barndominium conversion, or personalized space.; Convenient access to state highway and interstate.
    (956) 346-7914
    We can help!
    Listing Contact
    Martha Segura
    Real Estate License ID: 0709389
    Learn More
    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
    4049 Goodwin Road, Mission, TX 78574
    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!