Add Listing
    For Sale
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    Back to Search
    Affordable Leased Fourplex Opportunity Title is generated by Realmo AI

    803 W 24th Street, Mission, TX 78572

    View on Map
    Claim this Listing
    Loading data...
    Loading data...
    Loading data...
    For Sale
    Contact for pricing

    Fully leased fourplex with individual meters, ideal for investment.

    Type:Multifamily
    Property size:
    2,640 SF
    Price / SF:
    $115/SF
    Added:
    Aug 22, 2024
    Days on Market:
    639
    Last Refresh:
    May 12 at 11:01 pm

    Property Features for 803 W 24th Street

    General Information

    Standard status
    Active
    Size
    2,640 SF
    Property subtype
    Multifamily

    Building Details

    Year Built
    1987

    We can help!

    Listing Contact
    Antonio Villeda

    Listing agent Antonio Villeda

    Listing office Glass Realty

    Listing date Aug 22, 2024

    Source Crexi

    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 Glass Realty

    HighLights

    • Fully leased 4‑plex providing immediate rental income.
    • Separate water and electric meters for each unit simplifying utility management.
    • Eight carport spaces offering ample tenant parking.
    • Potential for long‑term rentals or Airbnb due to desirable location.
    • Each unit has 1 bed and 1 bath with a functional floorplan.
    • Built in 1987.

    Overview

    This is a fourplex property featuring four individual water meters and four individual electric meters. The property includes eight carport spaces. The total living area of the building is 2640 square feet, with each of the four units offering 660 square feet of living space. Each unit has one bedroom and one bathroom. The floor plan of each unit includes a living room, kitchen, bedroom, and bathroom, with storage compartments and built-in features. The property is currently fully leased with tenants on month-to-month agreements. The location makes it suitable for long-term rentals or short-term rentals.

    Financial Insights

    Value Estimation Calculated for Multifamily LT 5

    Conservative
    $256.5K
    NOI $23,087 @ 9.00% cap · cautious / downside scenario
    Moderate
    $329.8K
    NOI $23,087 @ 7.00% cap · market / base-case scenario
    Aggressive
    $461.7K
    NOI $23,087 @ 5.00% cap · optimistic / upside scenario

    NOI & Cap Rate Calculator

    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.
         Calculated for Multifamily LT 5

    Component $ $/SF
    Gross rent $37.1k $14.04
    − Vacancy −$4.1k −$1.55
    EGI $33.0k $12.49
    − OpEx −$9.9k −$3.75
    NOI $23.1k $8.74
    2,640 SF · lease $14.04/SF/yr · vacancy 11.02% · expense 30.00%

    Alternative Use Scenarios

    Best Use
    Multifamily LT 5
    $329.8K
    $288.6K – $384.8K (±1% cap)
    NOI $23,087 @ 7.0% cap · market cap 7.57%
    Second Best
    Apartment 5plus
    $303.7K
    $265.7K – $354.3K (±1% cap)
    NOI $21,256 @ 7.0% cap · market cap 6.97%
    Theoretical Best
    Hotel Hospitality
    $1.99M
    $1.74M – $2.32M (±1% cap)
    NOI $139,194 @ 7.0% cap · market cap 45.64%
    Zoning and permitted uses should be independently verified with local authorities.
    Property Profile Location Intelligence

    Current Use by Public Records

    Quadplexes

    Suggested Use

    Real Estate Agency Law Firm Restaurant Spa & Massage Center Dental Office Hair Salon Nail Salon Building Supply Auto Repair Shop Gym & Fitness Center

    Zoning and permitted uses should be independently verified with local authorities.

    Location Insight

    • Map
    • Local Demand
    City
    Mission
    County
    Hidalgo
    State
    Texas
    Longitude
    -98.331511
    Latitude
    26.231514

    Nearby Similar for Sale

    • $305,000
      4,112 SF

      Prestigious Office Space in Mission

      Professional office space in a sought-after Mission location.
      1022 E Griffin Parkway, Mission, TX 78572
      View Details
    • $200,000
      2,672 SF

      Commercial Property on Half Acre

      Commercial property with mechanic shop and living area in Mission.
      6800 Mile 4 Road, Mission, TX 78574
      View Details
    • $390,000
      2,301 SF

      Mission, TX Commercial Opportunity

      Daycare facility on nearly half an acre in Mission.
      1820 Perkins Avenue, Mission, TX 78572
      View Details
    • $455,000
      4,107 SF

      Mixed-Use Property with Warehouse

      Mixed-use property with warehouse and two leased units.
      1717 La Homa Road, Mission, TX 78574
      View Details
    • $1,500,000
      23,740 SF

      Mission, TX Commercial Opportunity

      Versatile 15,040 sq.ft. building on 0.69 acres.
      801 N Inspiration Road, Mission, TX 78572
      View Details
    • $465,000
      4,100 SF

      Mission, TX Fourplex Investment

      Fully leased fourplex in Mission, TX, generating immediate income.
      215 W Diamond Avenue, Mission, TX 78573
      View Details
    • $350,000
      1,800 SF

      Mission, TX Commercial Property

      Prime real estate suitable for retail, daycare, office spaces.
      7710 W Expressway 83, Mission, TX 78572
      View Details
    • $299,000
      1,225 SF

      Mission Event Space with Residence

      Income-producing event space with residence on 0.50 acres.
      6200 N Bentsen Palm Drive, Mission, TX 78574
      View Details
    • $695,000
      7,350 SF

      Income-Producing Property in Mission, TX

      10-unit rental portfolio in a high-demand location.
      75 N Schuerbach Road, Mission, TX 78572
      View Details
    • $275,000
      100 SF

      Commercial Warehouse Near Moorefield Road

      6,700 SF warehouse on 0.54 acre with F1 zoning.
      8608 Alton Springs Street, Mission, TX 78574
      View Details
    • $365,000
      2,720 SF

      Mission, TX Fourplex Investment

      Fourplex in Mission, TX, near Expressway 83 and Hollis Park.
      3709 N Inspiration Road, Mission, TX 78572
      View Details
    • $975,000
      8,391 SF

      Mission, TX Multifamily Investment

      12-unit apartment complex on a 1-acre corner lot.
      3000 E Coby Drive, Mission, TX 78574
      View Details

    FAQs

    What type of property is this?
    Quadplex - Fully leased fourplex with individual meters, ideal for investment.
    Where is this quadplex located?
    The property is located at 803 W 24th Street Mission, TX.
    What is the asking price?
    The asking price for this property is $305,000.
    What are key features of this property?
    This property features: Fully leased 4‑plex providing immediate rental income.; Separate water and electric meters for each unit simplifying utility management.; Eight carport spaces offering ample tenant parking.
    We can help!
    Contact for Pricing
    Please call us for current price
    and status of this listing
    Antonio Villeda
    Request Owner's contact information
    Message sent successfully
    Error
    If you are the owner or broker of this property and would like to edit or remove this listing please send a message to web site administrator.
    Message sent successfully
    Error
    Email to Your Friends
    Link copied to clipboard
    Separate multiple addresses with a comma
    Message sent successfully
    Error

    Realmo Value Estimations

    Realmo estimates a property’s market value using a proprietary methodology that incorporates public data and user-submitted information. This cumulative value is generated by integrating a variety of conventional and innovative methods. 

    Disclaimer

    These figures are not official appraisals and should not be used as a substitute for a valuation performed by a licensed appraiser.
    Actual market value may differ due to factors not captured in the data. Estimates are offered for informational purposes only, and users should conduct independent research before making financial or investment decisions.
    By using this feature, you acknowledge that Realmo is not responsible for actions taken based on these estimates.

    AI approach

    Realmo AI Method estimates property value using machine learning models trained on millions of comparable listings, transactions, and market signals. It analyzes property features, location intelligence data, and current market dynamics to predict the most probable market value in real time.

    Realmo CapRate Calculation

    Realmo calculates the Capitalization Rate (Cap Rate) to help estimate a property's potential return on investment. The Cap Rate is a fundamental metric in commercial real estate that measures the relationship between a property's net operating income and its market value.

    How We Calculate Cap Rate

    Cap Rate Formula:
    Cap Rate (%) = (Net Operating Income / Property Value) × 100

    Net Operating Income (NOI) Formula:
    NOI = Area × Lease Rate × (1 - Vacancy Rate) × (1 - Operating Expense Ratio)

    Components

    Net Operating Income (NOI) represents the annual income a property generates after operating expenses:

    • Area: Building square footage from property records
    • Lease Rate: Annual $/sqft based on market data for the property type and geographic location
    • Vacancy Rate: Percentage of unoccupied space based on market data for the property type and location
    • Operating Expense Ratio: Operating costs as a percentage of income, varies by property type

    Property Value is derived from:

    • Recent sale price (if available)
    • Statistical models using comparable sales
    • AI-powered valuation estimates

    Example Calculation

    For a 100,000 sqft Office Building:

    • Lease Rate: $25.00/sqft/year (market data for Office in this area)
    • Vacancy Rate: 8% (market data for Office in this area)
    • Operating Expense Ratio: 35% (typical for Office properties)
    • Property Value: $15,000,000

    Step 1: Calculate NOI

    NOI = 100,000 × $25.00 × (1 - 0.08) × (1 - 0.35)
    NOI = 100,000 × $25.00 × 0.92 × 0.65
    NOI = $1,495,000/year

    Step 2: Calculate Cap Rate

    Cap Rate = ($1,495,000 / $15,000,000) × 100
    Cap Rate = 9.97%

    Property Type Considerations

    Net Operating Income calculations vary by property type due to different operating expense ratios:

    • Office: Higher expenses (30-40%) for HVAC, utilities, maintenance
    • Retail: Moderate expenses (25-35%) for common area maintenance
    • Industrial/Warehouse: Lower expenses (15-25%) for minimal tenant services
    • Multifamily: Moderate expenses (35-45%) including property management
    • Self-Storage: Lower expenses (25-35%) due to minimal maintenance

    Market lease rates and vacancy rates are specific to each property type and geographic location, reflecting local market conditions.

    Disclaimer

    These calculations are estimates for informational purposes only and should not be used as a substitute for professional financial analysis or appraisal.

    • Cap Rate calculations depend on market data that may change over time
    • Actual operating expenses, lease rates, and vacancy rates may differ from market averages
    • Individual property conditions, lease terms, and tenant quality significantly impact actual NOI
    • Property value estimates are approximations and not official appraisals
    • Cap rates vary widely by market, property condition, and investment risk profile

    Professional Guidance Recommended: Before making any investment or financial decisions, consult with licensed appraisers, commercial real estate brokers, and financial advisors who can evaluate your specific property and circumstances.
    By using this feature, you acknowledge that Realmo is not responsible for investment decisions or actions taken based on these estimates.

    Cap approach

    Capitalization Method calculates value based on estimated net operating income (NOI) and applying a market-based capitalization rate (cap rate), we estimate what a typical investor might be willing to pay for it.

    Comparable approach

    Comparable estimate is based on recent sales of similar nearby properties, adjusted for factors like size, condition, and location.

    Relative

    Relative property class coefficient uses factors that account for typical price differences between various asset types (e.g., retail vs. industrial) to provide a more accurate market-aligned estimate.

    Geo

    Comparable Sales Method, enhanced by Geo coefficients — location-based adjustment factors that reflect differences in price levels across neighborhoods, cities, or regions ensuring a more accurate, market-sensitive valuation.

    Stat Estimate

    This method estimates value based on actual market adjusted recent (~5 years) sales of comparable properties around by location and property type.

    • Ranges - area data calculated by industry standard IQR Outlier Removal Method
    • Range-from: 75% of all similar sales ($/sqft) are above this value
    • Range-to: 75% of all similar sales ($/sqft) are below this value
    AI Estimate

    This method estimates value based on AI market estimation of comparable properties around by location and property type.

    • Ranges - area data calculated by industry standard IQR Outlier Removal Method
    • Range-from: 75% of all estimations ($/sqft) are above this value
    • Range-to: 75% of all estimations ($/sqft) are below this value
    Alternative use

    Estimate considers the property’s potential value if used for a different purpose-based on zoning, demand, and market feasibility.

    More about this property
    Thanks! Your message was sent.
    Error! Your message wasn't sent.
    Please enter your name
    Please enter email
    Please enter the email in the correct format
    Please enter phone
    Please enter the number in the correct format
    Please enter message
    Thank You

    You are Unsubscribed From Notifications

    Thank You for Inquiry
    803 W 24th Street, Mission, TX 78572
    letter with green check mark
    Check your email
    We sent you the
    agent's contact details. yellow underline
    Can't find it?
    Please check your junk/spam folder.
    Google sign-in failed. Please try again or use another login method.
    Sign Up Successful!
    You now have access to more from Realmo!