Duplex with Two Identical
564 MAYAPAN Drive San Elizario, TX 79849
564 MAYAPAN Drive, San Elizario, TX, 79849
$260,000
For Sale
$260,000
MULTI_FAMILY - San Elizario, TX
Property Size2,860 SF
Lot Size0.49 Acres
Price / SF$90.91
Days on Market49
Property Features for 564 MAYAPAN Drive
General Information
- Property type
- Residential Multi Family
- Property subtype
- Duplex
- Zoning
- M2
- Appliances
- Washer Hookup, Free-Standing Gas Oven
- Standard status
- Active
- APN
- M58100002100400
- Size
- 2,860 SF
- Lot size
- 0.49 Acres
Taxes and HOA fees
- Tax Year
- 2026
- Tax Description
- 21 MISSION TRAIL ESTATES LOT 4 (21315.00 SQ FT)
- Tax Annual Amount
- 7929
Utilities
- Sewer type
- Public Sewer
- Heating system
- Forced Air, Central
- Cooling system
- Evaporative Cooling
Building Details
- Year built
- 2005
- Number of units
- 2
- Building materials
- Stucco
- Roof type
- Flat
Listing Agency
DKD Associates Inc.
(915) 772-9177
2029 Trawood, El Paso, TX
Listed by
Fernando Zuluaga · License #0458179
(915) 727-3947
Added: Jun 3 Updated: Jul 18 at 10:04 am Checked: Jul 21 at 1:06 am
MLS# 945201
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 for-sale duplex at 564 Mayapan Drive, San Elizario, presents two sides with identical floor plans. Each unit offers three bedrooms and 1.75 bathrooms, with an open living area connecting to the kitchen and dining space. Ceramic tile is installed throughout the interior except in the bedrooms, which are finished differently from the main living areas.
The property sits on a large lot measuring just under half an acre, providing space beyond the building footprint. Zoning is listed as M2.
From a practical standpoint, the layout supports multiple operating approaches, whether you’re looking to live in one side while leasing the other or pursuing income from both units. With the two homes configured the same way, day-to-day management can be more straightforward, and the consistent unit design can be useful for tenant turnover. The combination of a simple, open plan inside and a sizable lot outside can also appeal to tenants who want functional living space with room around the property.
The property sits on a large lot measuring just under half an acre, providing space beyond the building footprint. Zoning is listed as M2.
From a practical standpoint, the layout supports multiple operating approaches, whether you’re looking to live in one side while leasing the other or pursuing income from both units. With the two homes configured the same way, day-to-day management can be more straightforward, and the consistent unit design can be useful for tenant turnover. The combination of a simple, open plan inside and a sizable lot outside can also appeal to tenants who want functional living space with room around the property.
Key Highlights
- Duplex built in 2005 with identical unit floor plans on both sides
- Each side features 3 bedrooms and 1.75 baths with open living, kitchen, and dining areas
- Ceramic tile flooring throughout except bedrooms
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 | $36.0k | $12.60 |
| − Vacancy | −$2.2k | −$0.75 |
| EGI | $33.9k | $11.85 |
| − OpEx | −$10.2k | −$3.55 |
| NOI | $23.7k | $8.29 |
2,860 SF · lease $12.60/SF/yr · vacancy 5.98% · expense 30.00%
Alternative Uses
Best Use
Multifamily LT 5
$338.8K
$296.5K – $395.3K
NOI $23,717 @ 7.0% cap · market cap 9.12%
Second Best
Apartment 5plus
$310.8K
$271.9K – $362.6K
NOI $21,755 @ 7.0% cap · market cap 8.37%
Theoretical Best
Office A
$516.9K
$452.3K – $603.0K
NOI $36,180 @ 7.0% cap · market cap 13.92%
Zoning and permitted uses should be independently verified with local authorities.
Property Analytics
Property Profile
Location Intelligence
Current Use by Public Records
Duplexes
Similar For Sale Nearby
FAQs
What type of property is this?
Duplex - Two-side duplex offering mirror-image 3BR/1.75BA layouts and a large lot on a M2 zoned property.
Where is this duplex located?
The property is located at 564 MAYAPAN Drive San Elizario, TX.
What is the asking price?
The asking price for this property is $260,000.
What are key features of this property?
This property features: Duplex built in 2005 with identical unit floor plans on both sides; Each side features 3 bedrooms and 1.75 baths with open living, kitchen, and dining areas; Ceramic tile flooring throughout except bedrooms
