Two-Unit Duplex with
For Sale
$464,999
7825 Pandora Street, El Paso, TX 79904
Separate utility meters serve the two residences, each with a three-bedroom, two-bathroom layout.
Property Size2,058 SF
Price / SF$225.95
Days on Market19
Property Features for 7825 Pandora Street
General Information
Standard status
Active
Size
2,058 SF
Property subtype
Residential Income
Taxes and HOA fees
Annual Taxes
$8,401
Listing Agency:
Royce Realty
Listed By:
Brian William Canales
(281) 740-4624
Source:
Exprealty
Added: Sep 25
Changed: Oct 2
Last Checked: Oct 12 at 9:35PM
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 Royce Realty
Investment Insights
Based on property information with market context.
This single-story duplex contains two residences, each offering three bedrooms, two bathrooms, tile flooring, refrigerated air and an open kitchen with backsplash. A one-car garage serves each unit, and the property totals 2,058 square feet. Separate meters provide utility service for the individual units.
The property occupies a corner lot at 7825 Pandora Street in El Paso. Both residences have been rented since 2021, with only a few weeks of combined vacancy during that period. One unit is available for viewing while the other is occupied; both have five-star Airbnb ratings.
The property occupies a corner lot at 7825 Pandora Street in El Paso. Both residences have been rented since 2021, with only a few weeks of combined vacancy during that period. One unit is available for viewing while the other is occupied; both have five-star Airbnb ratings.
Key Highlights
- Two residences, each with 3 bedrooms and 2 bathrooms
- 2,058‑square‑foot, single‑story duplex
- Separate meters for each unit
Financial Insights
Estimated NOI and Cap Rate
NOI / Yr
$18,607
Cap Rate
4.00%
Suggested Prices Based on Cap Rates
Cap Rate 5%
$372,140
$372.1K
Cap Rate 7%
$265,814
$265.8K
Cap Rate 9%
$206,744
$206.7K
Market Conditions
NOI Build-Up for 2,058 SF
Gross rent
$27.9K $13.56/SF
− Vacancy
−$1.3K −$0.64/SF
EGI
$26.6K $12.92/SF
− OpEx
−$8.0K −$3.87/SF
NOI
$18.6K $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%
$372,140
Cap Rate 7%
$265,814
Cap Rate 9%
$206,744
Alternative Uses
Best Use
Multifamily LT 5
$265.8K
$232.6K – $310.1K
NOI $18,607 @ 7.0% cap · market cap 4.00%
Second Best
Apartment 5plus
$245.2K
$214.5K – $286.0K
NOI $17,162 @ 7.0% cap · market cap 3.69%
Theoretical Best
Office A
$516.3K
$451.8K – $602.4K
NOI $36,141 @ 7.0% cap · market cap 7.77%
Zoning and permitted uses should be independently verified with authorities.
How Realmo checks its estimates
Property Analytics
Unlock full access to Insights
Subscribe to Realmo Intelligence
Open Analytics
Current Use
Location Intelligence
Trade Area within ½ mile
357
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
Check the figures for this property
Cap Rate, Value Estimation, Potential NOI and more
View Realmo Analytics
Market
Vacancy Rate% for Multifamily in South region
Questions? Ask Rey
Realmo’s AI knows this listing — price, zoning, demand, history. Ask anything.
Frequently Asked Questions
What type of property is this?
Duplex - Separate utility meters serve the two residences, each with a three-bedroom, two-bathroom layout.
Where is this duplex located?
The property is located at 7825 Pandora Street El Paso, TX.
What is the asking price?
The asking price for this property is $464,999.
What are key features of this property?
This property features: Two residences, each with 3 bedrooms and 2 bathrooms; 2,058‑square‑foot, single‑story duplex; Separate meters for each unit
