Single-Story
For Sale
$449,000
7825 Pandora St, El Paso, TX 79904
Two matching residences each include three bedrooms, two bathrooms, refrigerated air, and a one-car garage.
Property Size2,058 SF
Price / SF$218.17
Days on Market29
Property Features for 7825 Pandora St
General Information
Standard status
Active
Size
2,058 SF
Total Parking Spaces
2
Property subtype
Residential Income
Units
Unit Mix
2 x 3BR/2BA
Multifamily Units
2
Parking per Unit
1
Taxes and HOA fees
Annual Taxes
$8,401
Amenities
refrigerated air
tile flooring
open kitchen with backsplash
spacious backyard
Building Details
Buildings
1
Stories
1
Tenancy
Single
Listing Agency:
Royce Realty
Listed By:
Brian William Canales
(281) 740-4624
Source:
Exprealty
Added: Sep 25
Changed: Oct 21
Last Checked: Oct 21 at 2:22AM
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
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.
This single-story duplex contains two residences, each with 3 bedrooms and 2 bathrooms. Both units have refrigerated air, tile floors, open kitchens with backsplash, and a one-car garage. The property totals 2,058 square feet and sits on a corner lot with a spacious backyard. Each unit has a separate meter.
Both residences have been rented since 2021, with only a few weeks of vacancy over approximately five years. Each unit has a 5-star Airbnb rating. One unit is available to view; the other is occupied.
Both residences have been rented since 2021, with only a few weeks of vacancy over approximately five years. Each unit has a 5-star Airbnb rating. One unit is available to view; the other is occupied.
Key Highlights
- Two units, each with 3 bedrooms and 2 bathrooms
- 2,058 square feet
- Separate meter for each unit
Financial Insights
Estimated NOI and Cap Rate
NOI / Yr
$18,607
Cap Rate
4.14%
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 4.14%
Second Best
Apartment 5plus
$245.2K
$214.5K – $286.0K
NOI $17,162 @ 7.0% cap · market cap 3.82%
Theoretical Best
Office A
$516.3K
$451.8K – $602.4K
NOI $36,141 @ 7.0% cap · market cap 8.05%
Zoning and permitted uses should be independently verified with authorities.
How Realmo checks its estimates
Property Analytics
Who owns this building?
See the owner, sales and loan history
Open Analytics
Lease Details
2
Residential units
Single-tenant
Tenancy
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
Frequently Asked Questions
What type of property is this?
Duplex - Two matching residences each include three bedrooms, two bathrooms, refrigerated air, and a one-car garage.
Where is this duplex located?
The property is located at 7825 Pandora St El Paso, TX.
What is the asking price?
The asking price for this property is $449,000.
What are key features of this property?
This property features: Two units, each with 3 bedrooms and 2 bathrooms; 2,058 square feet; Separate meter for each unit
