Add Listing
    For Sale
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    San Juan Fourplex Investment Opportunity Title is generated by Realmo AI

    409 Rafael Drive, San Juan, TX 78589

    View on Map
    Claim this Listing
    For Sale
    $509,000

    MULTI_FAMILY - San Juan, TX

    Property size:
    4,456 SF
    Lot size:
    0.24 Acres
    Price / SF:
    $114/SF
    Added:
    Jan 21, 2026
    Days on Market:
    133
    Last Refresh:
    Jun 3 at 9:06 pm

    Property Features for 409 Rafael Drive

    General Information

    Property type
    Residential Multi Family
    Property subtype
    Other
    Parking
    8
    Parking features
    Other
    Patio and Porch features
    Patio
    Exterior features
    Sprinkler System
    Appliances
    Electric Water Heater, Dryer, Refrigerator, Stove/Range-Electric Coil, Washer
    Standard status
    Active
    APN
    C192400000009700
    Size
    4,456 SF
    Lot size
    0.24 Acres

    Taxes and HOA fees

    Tax Year
    2025
    Tax Annual Amount
    14482

    Utilities

    Heating system
    Electric (Heating), Central
    Cooling system
    Electric, Central Air
    Water source
    Public

    Building Details

    Year built
    2021
    Floors in Building
    1
    Number of units
    4
    Building materials
    Stone, Stucco
    Roof type
    Composition

    We can help!

    Listing Contact
    Preshina Samtani

    Listing agent Preshina Samtani

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

    Listing date Jan 21, 2026

    MLS# 488263 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

    • Strong income‑producing fourplex with excellent long‑term investment potential.
    • Turnkey property with reliable tenants already in place, providing immediate cash flow.
    • Ideally located minutes from the expressway for convenient access.
    • Each unit features high‑quality finishes, stainless steel appliances, sleek cabinetry, and contemporary fixtures.
    • Low maintenance due to modern features and durable construction (built in 2021, stone and stucco exterior).
    • Equipped with central air conditioning, electric heating, and a sprinkler system.

    Overview

    This fourplex in San Juan, Texas, presents a strong income-producing investment opportunity with long-term potential. The property is ideally located minutes from the expressway, offering convenience and steady rental appeal. Each of the four units features high-quality finishes, stainless steel appliances, sleek cabinetry, and contemporary fixtures. The property size is 4456 square feet, situated on a 0.2391-acre lot. With reliable tenants already in place, this turnkey property offers immediate cash flow and minimal management hassle.

    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 $62.6k $14.04
    − Vacancy −$6.9k −$1.55
    EGI $55.7k $12.49
    − OpEx −$16.7k −$3.75
    NOI $39.0k $8.74
    4,456 SF · lease $14.04/SF/yr · vacancy 11.02% · expense 30.00%

    Alternative Uses

    Best Use
    Multifamily LT 5
    $556.7K
    $487.1K – $649.5K (±1% cap)
    NOI $38,968 @ 7.0% cap · market cap 7.66%
    Second Best
    Apartment 5plus
    $512.5K
    $448.5K – $598.0K (±1% cap)
    NOI $35,877 @ 7.0% cap · market cap 7.05%
    Theoretical Best
    Hotel Hospitality
    $3.36M
    $2.94M – $3.92M (±1% cap)
    NOI $234,943 @ 7.0% cap · market cap 46.16%
    Zoning and permitted uses should be independently verified with local authorities.
    Property Profile Location Intelligence

    Current Use by Public Records

    Quadplexes

    Map

    City
    San Juan
    County
    Hidalgo
    State
    Texas
    Longitude
    -98.155555
    Latitude
    26.13891

    Nearby Similar for Sale

    • $600,000
      5,150 SF

      San Juan Commercial Opportunity

      Versatile office and warehouse space in a thriving business hub.
      520 N Veterans Boulevard, San Juan, TX 78589
      View Details
    • $950,000
      3,264 SF

      Mixed-Use Property in High-Visibility Location

      Versatile property with redevelopment potential in a rapidly developing corridor.
      3901 N Raul Longoria Road, San Juan, TX 78589
      View Details
    • $229,000
      448 SF

      Commercial Building in San Juan

      Commercial building in high-traffic area suitable for various businesses.
      108 N Nebraska Avenue, San Juan, TX 78589
      View Details
    • $1,690,000
      9,331 SF

      San Juan Commercial Plaza

      Fully leased commercial plaza in San Juan, Texas for sale.
      302 E Business 83, San Juan, TX 78596
      View Details
    • $425,000
      4,480 SF

      San Juan Income-Producing Fourplex

      Four-unit multifamily property built in 2020, great investment opportunity.
      300 S Ridge Lane, San Juan, TX 78589
      View Details
    • $486,000
      840 SF

      Established Auto Service Business

      Established auto service business for sale in San Juan, TX.
      813 W Fm 495, San Juan, TX 78589
      View Details
    • $529,000
      4,322 SF

      Turnkey Fourplex in San Juan

      Fully rented fourplex in desirable location near Expressway 83.
      1609 Angelina Drive, San Juan, TX 78589
      View Details
    • $525,000
      4,322 SF

      Modern Fourplex in San Juan

      Contemporary four-unit multifamily property in a desirable location.
      1700 Angelina Drive, San Juan, TX 78589
      View Details
    • $199,000
      2,496 SF

      San Juan Triplex Plus House

      Income-generating triplex with bonus house in prime San Juan location.
      905 S Lincoln Avenue, San Juan, TX 78589
      View Details
    • $510,000
      4,032 SF

      San Juan Four-Plex Investment

      Four-plex in gated community near expressway, restaurants, and schools.
      100 Lauryn Drive, San Juan, TX 78589
      View Details
    • $505,000
      4,044 SF

      San Juan Multifamily Investment Property

      Multifamily property in San Juan, TX, ideal for investment.
      1106 Copper Lane, San Juan, TX 78589
      View Details
    • $509,000
      4,286 SF

      San Juan Fourplex Investment Property

      Fully leased fourplex in gated community near expressway.
      221 Rafael Drive, San Juan, TX 78589
      View Details

    FAQs

    What type of property is this?
    Quadplex - Turnkey fourplex near expressway with reliable tenants and modern features.
    Where is this quadplex located?
    The property is located at 409 Rafael Drive San Juan, TX.
    What is the asking price?
    The asking price for this property is $509,000.
    What are key features of this property?
    This property features: Strong income‑producing fourplex with excellent long‑term investment potential.; Turnkey property with reliable tenants already in place, providing immediate cash flow.; Ideally located minutes from the expressway for convenient access.
    (956) 460-7763
    We can help!
    Listing Contact
    Preshina Samtani
    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
    409 Rafael Drive, San Juan, TX 78589
    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!