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
    The Largest CRE Database in the US with Over 1 Million Listings
    Property profile & analytics

    3012 Driftwood St Edinburg, TX 78541

    • Apartment buildings
    OFF-MARKET
    Value Estimations
    Cap Rate Potential
    Location Intelligence

    Current Use by Public Records

    • Apartment buildings

    Property Details for 3012 Driftwood St

    Year built
    2023
    Property type
    Apartment buildings
    Property subtype
    Small apartment buildings

    Description

    This exceptional 2-unit apartment building, constructed in 2023, presents a lucrative investment opportunity in Edinburg, Texas. Situated on a 5,962.93 square foot lot within a gated community, this property offers convenient access to the university, shopping centers, hospitals, restaurants, and entertainment venues. Each unit boasts a modern open-concept design, featuring high decorative ceilings, elegant kitchens with granite countertops, and brand new appliances including refrigerators, built-in microwaves, and washer/dryer sets. One unit is currently leased and pre-paid for a full year, ensuring immediate income generation. Both units are furnished. Adding to the property's appeal is a private fenced patio/backyard for each unit. The asking price for this turnkey investment property is $330,000. This is a rare opportunity to acquire a high-yield, low-maintenance property in a desirable location. The property's new construction and prime location make it an ideal investment for both seasoned and first-time investors seeking strong returns. Don't miss out on this exceptional opportunity.

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

    • CAP approach

    • Comparable approach

    • Alternative Use

    Location Insight

    • Map
    • Local Demand
    City
    Edinburg
    County
    Hidalgo
    State
    Texas
    Longitude
    -98.1942
    Latitude
    26.3153

    Comparable in this City

    • Value Estimation by Request

      712 Agate St

      Multifamily properties
      712 Agate St, Edinburg, TX 78541
      View Details
    • Value Estimation by Request

      2305 Kimberly Ln

      Multifamily properties
      2305 Kimberly Ln, Edinburg, TX 78541
      View Details
    • Value Estimation by Request

      1610 Orlando St

      Multifamily properties
      1610 Orlando St, Edinburg, TX 78541
      View Details
    • Value Estimation by Request
      4.73 Acres

      0000 Russell Rd

      Multifamily properties • 4.73 Acres
      0000 Russell Rd, Edinburg, TX 78541
      View Details
    • Value Estimation by Request

      912 Blair Ave

      Multifamily properties
      912 Blair Ave, Edinburg, TX 78541
      View Details
    • Value Estimation by Request

      1618 Tampa St

      Multifamily properties
      1618 Tampa St, Edinburg, TX 78541
      View Details

    Similar Nearby for Sale

    • $380,000

      Edinburg 4plex: Prime Investment Opportunity

      Four-unit apartment building, high rental income.
      1504 Prosperity Dr, Edinburg, TX 78541
      View Details
    • $558,900

      Luxury 4-Plex in Edinburg, TX

      High-Yield Multifamily Investment Opportunity
      1609 Coyote Hl, Edinburg, TX 78541
      View Details
    • $470,000

      Edinburg Multifamily Investment Opportunity

      Four-unit apartment building, move-in ready.
      3610 Valeria St, Edinburg, TX 78541
      View Details
    • $552,000
      1,008 SF

      Edinburg TX Fourplex Investment

      Four-unit apartment building, prime location.
      907 Clarence Ave, Edinburg, TX 78541
      View Details
    • $625,000

      Edinburg TX Fourplex Investment

      Four-unit apartment building, excellent location.
      2212 Mojave St, Edinburg, TX 78541
      View Details
    • $515,000

      Edinburg Fourplex: Prime Investment

      Four-unit apartment building, excellent location.
      214 Fig Dr, Edinburg, TX 78541
      View Details

    Similar Nearby for Lease

    • $3,000 /Mo
      7,760 SF

      Spacious Warehouse with Residential House

      Warehouse and house on 3.17 acres near McAllen.
      32906 West Fm 681, Edinburg, TX 78541
      View Details
    • Contact for pricing

      Edinburg Storage Yard Land

      Fenced storage yard land available for lease in Edinburg, TX.
      1714 N Closner Blvd, Edinburg, TX 78541
      View Details
    • $24 SF/Yr
      1,725 SF

      Retail Space Available For Rent

      Retail space available for lease in Edinburg, Texas.
      1816 S Mccoll Rd, Edinburg, TX 78541
      View Details
    • $4,500 /Mo
      1,228 SF

      Edinburg Industrial Property For Lease

      High-traffic location ideal for light industrial use with ample parking.
      9001 N Us Highway 281, Edinburg, TX 78541
      View Details
    • $11 SF/Yr
      5,260 SF

      Prime Closner Blvd Restaurant Site

      Established Restaurant Location, High Traffic
      1102 Closner Blvd, Edinburg, TX 78541
      View Details
    • $15 SF/Yr
      4,900 SF

      Edinburg Retail Center - Plaza Florida

      Prime Edinburg retail space, 4,900 sqft, 9.65 acres.
      12800 Monte Cristo Rd, Edinburg, TX 78541
      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.
    3012 Driftwood St
    Edinburg, TX 78541
    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.
    Create New Password
    • At least 8 characters
    • Contains both letters and numbers
    • Contains uppercase and lowercase letters
    • At most 32 characters
    • Password required
    • Password reset link has expired. Please request a new one.