Sign Up Successful!
You now have access to more from Realmo!
Property Lookup
    Property Lookup
    • 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
    Property profile & analytics

    1408 Marcela Dr Weslaco, TX 78599

    • Apartment buildings
    • 4,080 SF
    For Sale
    View listing
    $510,000
    Value Estimations
    Cap Rate Potential
    Location Intelligence

    Current Use by Public Records

    • Apartment buildings

    Property Details for 1408 Marcela Dr

    Year built
    2024
    Property size
    4,080 SF
    Property type
    Apartment buildings

    Description

    This exceptional investment opportunity presents a 4-unit apartment building located at 1408 Marcela Drive, Weslaco, Texas, 78599. The property, built in 2024, consists of two 2-bedroom, 2-bathroom units and two 3-bedroom, 2-bathroom units, totaling 4,080 square feet on an 11,250 square foot lot. The asking price is $510,000, translating to $127,500 per unit and $125 per square foot. Currently operating at 25% occupancy, the property boasts a projected annual Net Operating Income (NOI) of $41,424, resulting in a pro-forma cap rate of 8.12%. The property is classified as a Class B multifamily building with a permitted multi-family zoning designation (APN: V3150-00-000-0004-00). The property features two buildings, each one story high, and includes one additional pad. Detailed financial information is available to support the strong investment potential. This owner-user investment opportunity is situated in Hidalgo County and offers a stable revenue stream with potential for increased income through higher occupancy. The property is meticulously maintained, reflecting pride of ownership and promising a positive return on investment. This is a turnkey opportunity for investors seeking a strong performing asset in a growing Texas market.

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

    • CAP approach

    • Comparable approach

    • Alternative Use

    Location Insight

    • Map
    • Local Demand
    City
    Weslaco
    County
    Hidalgo
    State
    Texas
    Longitude
    -97.9587
    Latitude
    26.1761

    Comparable in this City

    • Value Estimation by Request
      4,050 SF

      1404 Vani Dr

      Multifamily properties • 4,050 SF
      1404 Vani Dr, Weslaco, TX 78599
      View Details
    • Value Estimation by Request

      1724 Jackson St

      Multifamily properties
      1724 Jackson St, Weslaco, TX 78599
      View Details
    • Value Estimation by Request
      1 SF

      4508 Mile 4 1/2

      Multifamily properties • 1 SF
      4508 Mile 4 1/2, Weslaco, TX 78599
      View Details
    • Value Estimation by Request
      1 SF

      2101 Jackson St

      Multifamily properties • 1 SF
      2101 Jackson St, Weslaco, TX 78599
      View Details
    • Value Estimation by Request

      1724 Jackson St

      Multifamily properties
      1724 Jackson St, Weslaco, TX 78599
      View Details
    • Value Estimation by Request
      3,650 SF

      4416 R J Johns Ave

      APARTMENT HOUSE (5+ UNITS) • 3,650 SF
      4416 R J Johns Ave, Weslaco, TX 78599-3260
      View Details

    Similar Nearby for Sale

    • $900,000
      28.30 Acres

      Weslaco, TX Multifamily Land Investment

      28.3 Acres, Prime Weslaco Location
      028 Mile 4, Mercedes, TX 78599
      View Details
    • $999,000
      8.25 Acres

      Weslaco Multi-Use Property

      8.25 Acres, Commercial & Residential
      7209 Mile 6, Weslaco, TX 78599
      View Details
    • $510,000

      Weslaco 4-Plex Investment Opportunity

      Four-unit apartment building, excellent rental income.
      1408 Marcela Dr, Weslaco, TX 78599
      View Details
    • $1,450,000
      2.00 Acres

      Weslaco Multifamily Investment Opportunity

      16-Unit Apartment Complex, High Growth Area
      3019 Mile 11, Weslaco, TX 78599
      View Details
    • $449,000
      3,636 SF

      Weslaco Multifamily Investment Opportunity

      Four-unit apartment building, new construction.
      819 Pleasant Vw Dr, Weslaco, TX 78599
      View Details
    • $485,000

      Weslaco Fourplex: Prime Investment

      Four-unit apartment building, excellent ROI.
      2809 Alpha Rd, Weslaco, TX 78599
      View Details
    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.
    1408 Marcela Dr
    Weslaco, TX 78599
    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

    Google sign-in failed. Please try again or use another login method.