Add Listing
    For Sale
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    AI Search
    Back to Search
    The Largest CRE Database in the US with Over 1 Million Listings

    301-303 Palm Dr Pharr, TX 78577

    View on Map
    Loading data...
    Loading data...
    Loading data...
    For Sale
    Contact for pricing

    High-Yield Multifamily Investment in Texas

    Property Features for 301-303 Palm Dr

    General Information

    Property type
    Multifamily properties
    Class
    C

    Building Details

    Year Built
    1986
    Buildings
    2
    Stories
    2
    Units
    20

    We can help!

    Listing Contact
    MYSSIE CARDENAS-BARAJAS
    MYSSIE CARDENAS-BARAJAS

    Listing Agency: Harlingen Homes Listing Agent: MYSSIE CARDENAS-BARAJAS

    Displayed information is deemed reliable but is not guaranteed and should be independently verified.

    Learn more

    Overview

    This exceptional 20-unit apartment complex, situated on a 31,852.81 sq ft lot in Pharr, Texas, presents a compelling investment opportunity. The property comprises two, two-story buildings constructed in 1986, offering a mix of unit sizes: four 875 sq ft units and sixteen 750 sq ft units. Each unit includes one parking space. Currently boasting 100% occupancy, the property generates a strong NOI of $92,706, representing a 5.79% cap rate. Pro-forma projections indicate a significant increase in NOI to $140,657 and an 8.79% cap rate. Recent renovations include new roofing, air conditioning units, interior drywall, and kitchen appliances. Located in a rapidly growing area with a low cost of living, strong employment opportunities, and proximity to major healthcare facilities and the Pharr International Port of Entry, this property offers substantial potential for appreciation and cash flow. The asking price is $1,600,000, or $80,000 per unit. Tenants pay for electricity.
    Property Profile Location Intelligence

    Current Use by Public Records

    Commercial real estate

    Suggested Use

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

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

    Location Insight

    • Map
    • Local Demand
    City
    Pharr
    County
    Hidalgo
    State
    Texas
    Longitude
    -98.1977937
    Latitude
    26.1940454

    Nearby Similar for Sale

    • $590,000
      4,280 SF

      Pharr Commercial Property For Sale

      Turn-key commercial property suitable for medical, daycare, or professional use.
      819 E Eller Ave, Pharr, TX 78577
      View Details
    • $499,000
      3,823 SF

      Restaurant Building with Commercial Kitchen

      Former restaurant with kitchen, suitable for retail or redevelopment.
      6701 S Jackson Rd, Pharr, TX 78577
      View Details
    • $1,200,000
      8,674 SF

      Prime Corner Commercial Property

      Highly visible corner location in Pharr, Texas, suitable for various businesses.
      301 N Cage Blvd, Pharr, TX 78577
      View Details
    • $1,250,000
      6,264 SF

      Pharr Commercial Investment Opportunity

      High-visibility commercial property on a busy corridor with immediate access.
      1000 N Cage Blvd, Pharr, TX 78577
      View Details
    • $579,000
      2,304 SF

      Pharr, Texas Commercial Lot

      0.5-acre lot with drive-thru building in Pharr, Texas.
      407 N Veterans Blvd, Pharr, TX 78577
      View Details
    • $580,000
      5,000 SF

      Pharr Commercial Investment Opportunity

      Prime location with high visibility, ideal for retail/office/mixed-use.
      2304 Cage Blvd, Pharr, TX 78577
      View Details
    • $379,000
      3,744 SF

      Gated 4-Plex Near Expressway

      Four identical units with modern kitchens and private entrances.
      2216 N Dahlia St, Pharr, TX 78577
      View Details
    • $1,100,000
      7,584 SF

      Pharr Warehouse with Office Space

      7,584 SF warehouse with office space for sale.
      1709 Mozelle St, Pharr, TX 78577
      View Details
    • New
      $370,000
      3,834 SF

      Pharr Fourplex Investment Opportunity

      Fourplex near expressway with strong rental demand and accessibility.
      1102 S Palm Dr, Pharr, TX 78577
      View Details
    • New
      $375,500
      3,796 SF

      Pharr Fourplex Investment Opportunity

      Fully occupied fourplex in Pharr, TX, excellent investment opportunity.
      201 W Albatross Ave, Pharr, TX 78577
      View Details
    • $1,003,900
      1,200 SF

      Commercial Property on I69 & US281

      Commercial property with high visibility and income potential.
      2200 Cage Blvd N, Pharr, TX 78577
      View Details
    • $275,000
      1,200 SF

      Turnkey Restaurant in South Pharr

      Established restaurant for sale in a prime location.
      5814 Cage Blvd, Pharr, TX 78577
      View Details

    FAQs

    What type of property is this?
    Multifamily property - High-Yield Multifamily Investment in Texas
    Where is this multifamily property located?
    The property is located at 301-303 Palm Dr Pharr, TX.
    What is the asking price?
    The asking price for this property is $1,600,000.
    What are key features of this property?
    This property features: 20-unit apartment complex in Pharr, TX, on a 31,852.81 sq ft lot.; Two two-story buildings (1986 construction) with a mix of 750 sq ft and 875 sq ft units; each unit includes one parking space.; Currently 100% occupied, generating a $92,706 NOI (5.79% cap rate); pro forma projections show $140,657 NOI (8.79% cap rate).
    (956) 802-0217 Call to check price and availability
    Request Owner's contact information
    301-303 Palm Dr Pharr, TX 78577
    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.
    301-303 Palm Dr
    Pharr, TX 78577
    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
    301-303 Palm Dr Pharr, TX 78577
    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

    We can help!
    Contact for Pricing
    Please call us for current price
    and status of this listing MYSSIE CARDENAS-BARAJAS
    MYSSIE CARDENAS-BARAJAS
    (956) 802-0217 (956) 423-5300
    Learn more
    Google sign-in failed. Please try again or use another login method.
    Sign Up Successful!
    You now have access to more from Realmo!