Six-Bedroom Duplex with
For Sale
$425,000
7012 Pandora Street #A & B, El Paso, TX 79904
Two separate residences include private outdoor areas, individual utility meters, and equipped kitchens.
Property Size2,392 SF
Price / SF$177.68
Days on Market20
Property Features for 7012 Pandora Street #A & B
General Information
Standard status
Active
Size
2,392 SF
Total Parking Spaces
4
Property subtype
Multi Family Home
Zoning
R4
Site & Location
Neighborhood
El Paso Central Business Association
Units
Unit Mix
2 x 3BR/3BA
Multifamily Units
2
Individually Metered Utilities
unspecified utilities
Additional Details
Average Monthly Rent
$1,350
Tenant in Place
Yes
Taxes and HOA fees
Annual Taxes
$4,589
Building Details
Building Size
2,392 SF
Year Built
2016
Buildings
1
Stories
2
Units
2
Listing Agency:
Doug Borrett Real Estate Co.
(915) 584-1212
Listed By:
George Cruz · License #0379466
(915) 630-1133
Source:
Elpasorealestateco
Added: Oct 7
Changed: Oct 25
Last Checked: Oct 26 at 3:46AM
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 Doug Borrett Real Estate Co.
Ask AI about this property
Review the available facts, identify missing information and prepare questions for the agent.
Investment Insights
Based on property information with market context.
Built in 2016, this duplex contains two residences totaling 2,392 square feet. Each unit has three bedrooms and three bathrooms, a one-car garage, separate utility meters, and washer and dryer hookups. Kitchens include a gas range, Kenmore refrigerator, Whirlpool dishwasher, microwave, and garbage disposal.
Both units have private balconies with views of the Franklin Mountains, individual parking, and large backyards. The property is zoned R4.
Both units have private balconies with views of the Franklin Mountains, individual parking, and large backyards. The property is zoned R4.
Key Highlights
- Two units, each with 3 bedrooms and 3 bathrooms
- 2,392 square feet; built in 2016
- One‑car garage for each residence
Financial Insights
Estimated NOI and Cap Rate
NOI / Yr
$21,626
Cap Rate
5.09%
Suggested Prices Based on Cap Rates
Cap Rate 5%
$432,520
$432.5K
Cap Rate 7%
$308,943
$308.9K
Cap Rate 9%
$240,289
$240.3K
Market Conditions
NOI Build-Up for 2,392 SF
Gross rent
$32.4K $13.56/SF
− Vacancy
−$1.5K −$0.64/SF
EGI
$30.9K $12.92/SF
− OpEx
−$9.3K −$3.87/SF
NOI
$21.6K $9.04/SF
Area
El Paso, TX
Vacancy
4.75%
Lease Rate
$13.56 /SF/Yr
Expense Ratio
30.00%
Simulate Cap Rate and NOI
Suggested Prices Based on Cap Rates
Cap Rate 5%
$432,520
Cap Rate 7%
$308,943
Cap Rate 9%
$240,289
Alternative Uses
Best Use
Multifamily LT 5
$308.9K
$270.3K – $360.4K
NOI $21,626 @ 7.0% cap · market cap 5.09%
Second Best
Apartment 5plus
$285.0K
$249.3K – $332.5K
NOI $19,947 @ 7.0% cap · market cap 4.69%
Theoretical Best
Office A
$600.1K
$525.1K – $700.1K
NOI $42,007 @ 7.0% cap · market cap 9.88%
Zoning and permitted uses should be independently verified with authorities.
How Realmo checks its estimates
Property Analytics
Lease Details
2
Residential units
Location Intelligence
Trade Area within ½ mile
148
Businesses Nearby
Explore this area
Business Placement
Demographics for 79904, TX
31,491
Population
13,571
Households
2.3
Avg Household Size
33
Median Age
14%
College-Educated
78%
High-School Grad
12.0 sq mi
ZIP Area
2,624
Density / Sq Mi
$40,892
Median Household Income
$28,775
Median Earnings
$1,017
Median Rent
$117,400
Median Home Value
Market
Vacancy Rate% for Multifamily in South region
Frequently Asked Questions
What type of property is this?
Duplex - Two separate residences include private outdoor areas, individual utility meters, and equipped kitchens.
Where is this duplex located?
The property is located at 7012 Pandora Street #A & B El Paso, TX.
What is the asking price?
The asking price for this property is $425,000.
What are key features of this property?
This property features: Two units, each with 3 bedrooms and 3 bathrooms; 2,392 square feet; built in 2016; One‑car garage for each residence
