Residential Income Property with
For Sale
$495,000
871 Country Club Road #4E, El Paso, TX 79932
New construction includes a single-level layout, accessible features, and an attached two-car garage.
Property Size1,927 SF
Price / SF$256.88
Days on Market134
Property Features for 871 Country Club Road #4E
General Information
Standard status
Active
Size
1,927 SF
Total Parking Spaces
2
Property subtype
Multi Family Home
Zoning
R1
Site & Location
Neighborhood
Upper Valley Neighborhood Association
Additional Details
Multifamily Units
1
Amenities
Walk-In Closet(s)
Kitchen Island
Master Downstairs
Double Vanity
Pantry
Building Details
Building Size
1,927 SF
Year Built
2026
Stories
1
Listing Agency:
ERA Sellers & Buyers Real Esta
(915) 585-2222
Listed By:
Debbi Hester · License #0565963
(915) 252-5753
Source:
Elpasorealestateco
Added: Jun 19
Changed: Oct 26
Last Checked: Oct 29 at 8:16PM
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 ERA Sellers & Buyers Real Esta
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 2026 residential income property offers 1,927 square feet in a single-story layout with three bedrooms and three bathrooms. Interior features include tile flooring, high ceilings, refrigerated air conditioning, energy-efficient windows, a fireplace, and an open kitchen with a pantry, quartz counters, and stainless steel appliances. The attached two-car garage has an epoxy-coated floor and automatic openers. The property is in gated Garden Villa Estates and is zoned R1.
The address is near El Paso Country Club and Tennis West, with access to Santa Teresa, THOP, and the Rio Grande River Trail. High wall privacy fencing is also included.
The address is near El Paso Country Club and Tennis West, with access to Santa Teresa, THOP, and the Rio Grande River Trail. High wall privacy fencing is also included.
Key Highlights
- 1,927 square feet of living space
- Three bedrooms and three bathrooms
- Single‑story layout with ADA‑accessible features
Financial Insights
Estimated NOI and Cap Rate
NOI / Yr
$16,069
Cap Rate
3.25%
Suggested Prices Based on Cap Rates
Cap Rate 5%
$321,380
$321.4K
Cap Rate 7%
$229,557
$229.6K
Cap Rate 9%
$178,544
$178.5K
Market Conditions
NOI Build-Up for 1,927 SF
Gross rent
$30.8K $15.96/SF
− Vacancy
−$1.5K −$0.80/SF
EGI
$29.2K $15.16/SF
− OpEx
−$13.1K −$6.82/SF
NOI
$16.1K $8.34/SF
Area
El Paso, TX
Vacancy
5.00%
Lease Rate
$15.96 /SF/Yr
Expense Ratio
45.00%
Simulate Cap Rate and NOI
Suggested Prices Based on Cap Rates
Cap Rate 5%
$321,380
Cap Rate 7%
$229,557
Cap Rate 9%
$178,544
Alternative Uses
Best Use
Apartment 5plus
$229.6K
$200.9K – $267.8K
NOI $16,069 @ 7.0% cap · market cap 3.25%
Second Best
—
—
no second resolved use
Theoretical Best
Office A
$483.4K
$423.0K – $564.0K
NOI $33,841 @ 7.0% cap · market cap 6.84%
Zoning and permitted uses should be independently verified with authorities.
How Realmo checks its estimates
Property Analytics
Lease Details
1
Residential units
Location Intelligence
Trade Area within ½ mile
158
Businesses Nearby
Explore this area
Business Placement
Demographics for 79932, TX
29,996
Population
11,237
Households
2.7
Avg Household Size
36
Median Age
43%
College-Educated
88%
High-School Grad
13.7 sq mi
ZIP Area
2,189
Density / Sq Mi
$76,789
Median Household Income
$47,819
Median Earnings
$1,042
Median Rent
$253,300
Median Home Value
Frequently Asked Questions
What type of property is this?
Residential income property - New construction includes a single-level layout, accessible features, and an attached two-car garage.
Where is this residential income property located?
The property is located at 871 Country Club Road #4E El Paso, TX.
What is the asking price?
The asking price for this property is $495,000.
What are key features of this property?
This property features: 1,927 square feet of living space; Three bedrooms and three bathrooms; Single‑story layout with ADA‑accessible features
