Add Listing
    For Sale
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    Back to Search
    Weslaco Fourplex in Gated Subdivision Title is generated by Realmo AI

    304 Retama Lane, Weslaco, TX 78596

    View on Map
    Claim this Listing
    For Sale
    Contact for pricing

    Fourplex in gated community with modern finishes and carports.

    Type:Multifamily
    Property size:
    3,074 SF
    Price / SF:
    $139/SF
    Added:
    Jul 5, 2024
    Days on Market:
    697
    Last Refresh:
    May 12 at 9:56 pm

    Property Features for 304 Retama Lane

    General Information

    Standard status
    Active
    Size
    3,074 SF
    Property subtype
    Multifamily

    Building Details

    Year Built
    2022

    We can help!

    Listing Contact
    Cynthia Landin

    Listing agent Cynthia Landin

    Listing office Landin Realty

    Listing date Jul 5, 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 Landin Realty

    HighLights

    • Fully leased fourplex with professional property management option
    • Located in a gated multifamily subdivision (Airport Heights)
    • Features a mix of unit sizes: 2 units with 2 bedrooms/2 baths and 2 units with 1 bedroom/1 bath
    • Modern finishes: granite countertops, modern flooring, recessed lighting, and sleek white cabinetry
    • Includes appliances and carports
    • Built in 2022

    Overview

    This fourplex is located in a gated multifamily subdivision in Weslaco. The Airport Heights fourplex features two units with two bedrooms and two bathrooms, and two units with one bedroom and one bathroom. The units have an open layout, modern flooring, granite countertops, modern lighting fixtures including recessed lighting, and sleek white cabinetry. Appliances are included. Carports are available. The property is fully leased and has professional property management in place as an option. The property size is 3,074 square feet. There are four side-to-side fourplexes available, which can be purchased individually or as a portfolio.

    Local Financial Insights For Multifamily LT 5

    Simulate Cap Rate and NOI

    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.

    Component $ $/SF
    Gross rent $43.2k $14.04
    − Vacancy −$4.8k −$1.55
    EGI $38.4k $12.49
    − OpEx −$11.5k −$3.75
    NOI $26.9k $8.74
    3,074 SF · lease $14.04/SF/yr · vacancy 11.02% · expense 30.00%

    Alternative Uses

    Best Use
    Multifamily LT 5
    $384.0K
    $336.0K – $448.0K (±1% cap)
    NOI $26,882 @ 7.0% cap · market cap 6.27%
    Second Best
    Apartment 5plus
    $353.6K
    $309.4K – $412.5K (±1% cap)
    NOI $24,750 @ 7.0% cap · market cap 5.77%
    Theoretical Best
    Hotel Hospitality
    $2.32M
    $2.03M – $2.70M (±1% cap)
    NOI $162,077 @ 7.0% cap · market cap 37.78%
    Zoning and permitted uses should be independently verified with local authorities.
    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 Gym & Fitness Center Accounting Firm

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

    Location Insight

    • Map
    • Local Demand
    City
    Weslaco
    County
    Hidalgo
    State
    Texas
    Longitude
    -97.974268
    Latitude
    26.161277

    Nearby Similar for Sale

    • $1,499,000
      3,100 SF

      Turn-Key Restaurant on International Boulevard

      Established restaurant with outdoor entertainment venue on 1.64 acres.
      1015 S International Boulevard, Weslaco, TX 78596
      View Details
    • $750,000
      7,738 SF

      Restaurant Building in High Traffic Area

      Large restaurant with indoor and outdoor dining in Weslaco.
      2708 N Texas Boulevard, Weslaco, TX 78599
      View Details
    • $769,000
      4,212 SF

      Turnkey Restaurant Opportunity in Weslaco

      Fully equipped restaurant on a high-traffic location.
      1501 W Business 83 Road, Weslaco, TX 78596
      View Details
    • $175,000
      4,000 SF

      Versatile Commercial Property in Weslaco

      Multi-use property in Weslaco, suitable for offices, retail, or church.
      320 E Huisache Street, Weslaco, TX 78596
      View Details
    • $430,000
      3,944 SF

      Weslaco Fourplex Investment Opportunity

      Fourplex in Weslaco with strong rental income potential.
      2108 Davenport Street, Weslaco, TX 78596
      View Details
    • $350,000
      4,704 SF

      Mixed-Use Property in Weslaco, TX

      Mixed-use property with three detached buildings in a prime location.
      319 E Los Torritos Street, Weslaco, TX 78596
      View Details
    • $364,900
      3,161 SF

      Weslaco Triplex Investment Opportunity

      Fully rented triplex near expressway, school, park, and medical district.
      2109 Davenport Street, Weslaco, TX 78596
      View Details
    • $1,200,000
      13,875 SF

      Weslaco Multifamily Investment Opportunity

      17-unit apartment complex in Weslaco, TX, fully leased.
      800 S Texas Boulevard, Weslaco, TX 78596
      View Details
    • $2,395,000
      19,200 SF

      Weslaco Plaza for Sale

      19,200 SF plaza on 1.75 acres in Weslaco, TX.
      1125 James Street, Weslaco, TX 78596
      View Details
    • $249,000
      1,864 SF

      Weslaco Commercial Property For Sale

      Commercial property in high-traffic area, ideal for various businesses.
      403 PIKE BLVD., WESLACO, TX 78596
      View Details
    • $439,000
      4,200 SF

      Weslaco Fourplex Investment Opportunity

      Well-maintained fourplex in Weslaco, TX, with strong rental income potential.
      1801 Jackson Street, Weslaco, TX 78599
      View Details
    • $499,000
      4,502 SF

      New Gated Fourplex Community

      New fourplexes with modern amenities in gated Weslaco community.
      2705 Robin Road, Weslaco, TX 78596
      View Details

    FAQs

    What type of property is this?
    Quadplex - Fourplex in gated community with modern finishes and carports.
    Where is this quadplex located?
    The property is located at 304 Retama Lane Weslaco, TX.
    What is the asking price?
    The asking price for this property is $429,000.
    What are key features of this property?
    This property features: Fully leased fourplex with professional property management option; Located in a gated multifamily subdivision (Airport Heights); Features a mix of unit sizes: 2 units with 2 bedrooms/2 baths and 2 units with 1 bedroom/1 bath
    We can help!
    Contact for Pricing
    Please call us for current price
    and status of this listing
    Cynthia Landin
    Learn More
    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
    304 Retama Lane, Weslaco, TX 78596
    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!