Duplex with Two 3BR
564 Mayapan Drive San Elizario, TX 79849
For Sale
$260,000
Each side offers an open living, kitchen, and dining layout with 3 bedrooms and 1.75 baths.
Property Size2,860 SF
Price / SF$90.91
Days on Market84
Property Features for 564 Mayapan Drive
General Information
- Standard status
- Active
- Size
- 2,860 SF
- Property subtype
- Multi-Family / Duplex
Building Details
- Year Built
- 2005
Listing Agency:
DKD Associates Inc.
(915) 850-0600
Listed By:
Fernando Zuluaga · License #0458179
Source:
Compass
Added: May 2
Changed: Jul 10
Last Checked: Jul 24 at 1:48PM
Displayed information is deemed reliable but is not guaranteed and should be independently verified. All listing content including descriptions, pricing, images are the copyrighted material of DKD Associates Inc.
Investment Insights
Based on property information with market context.
This duplex is arranged as two identical units, each with a 3-bedroom, 1.75-bath layout. The floor plans include open living spaces combined with kitchen and dining areas. Ceramic tile runs throughout the units except in the bedrooms, providing a consistent finish across the main living areas.
The property sits on a large lot, nearly one-half acre, offering outdoor space that can support everyday use and tenant needs. The duplex configuration also supports flexible living or rental arrangements by separating households within the same building.
For buyers seeking residential income with straightforward unit parity, the identical floor plans can simplify leasing and maintenance while preserving a consistent tenant experience. An owner-occupant can also live in one side and lease the other, using the same overall layout and finishes on both units for an easier transition between owner use and rental operations.
The property sits on a large lot, nearly one-half acre, offering outdoor space that can support everyday use and tenant needs. The duplex configuration also supports flexible living or rental arrangements by separating households within the same building.
For buyers seeking residential income with straightforward unit parity, the identical floor plans can simplify leasing and maintenance while preserving a consistent tenant experience. An owner-occupant can also live in one side and lease the other, using the same overall layout and finishes on both units for an easier transition between owner use and rental operations.
Key Highlights
- Duplex built in 2005 with identical floor plans on both sides
- Each unit features 3 bedrooms and 1.75 bathrooms with open living, kitchen, and dining layout
- Ceramic tile throughout each unit except the bedrooms
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
FAQs
What type of property is this?
Duplex - Each side offers an open living, kitchen, and dining layout with 3 bedrooms and 1.75 baths.
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 floor plans on both sides; Each unit features 3 bedrooms and 1.75 bathrooms with open living, kitchen, and dining layout; Ceramic tile throughout each unit except the bedrooms
