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

    1404 Prosperity Dr Edinburg, TX 78541

    • Apartment buildings
    For Sale
    View listing
    $393,000
    Value Estimations
    Cap Rate Potential
    Location Intelligence

    Current Use by Public Records

    • Apartment buildings

    Property Details for 1404 Prosperity Dr

    Year built
    2005
    Property type
    Apartment buildings
    Property subtype
    Small apartment buildings

    Description

    This exceptional investment opportunity presents a four-unit apartment building ideally situated in Edinburg, Texas, at 1404 Prosperity Drive, zip code 78541. Built in 2005, this property boasts two buildings, each housing two units, totaling four units. Each unit offers a comfortable 2 bedrooms and 2 bathrooms, complete with tile flooring throughout. Modern conveniences are included with each unit featuring a stove, refrigerator, washer, and dryer. The property provides ample parking with an 8-car covered carport, offering 2 spaces per unit. The lot size is substantial at 9,601.06 square feet. This property's strategic location offers easy access to the expressway and is conveniently close to the University of Texas Rio Grande Valley (UTRGV), various shopping centers, restaurants, fitness facilities, entertainment venues, and hospitals. The asking price for this multifamily property is $393,000. This represents a strong investment opportunity in a high-demand area with excellent potential for rental income and future appreciation. Don't miss this chance to acquire a well-maintained, income-generating property in a thriving Texas community.

    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
    -98.1737
    Latitude
    26.3179

    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

    • $545,000

      Edinburg Multifamily Investment Opportunity

      Four-unit apartment building, excellent ROI.
      1505 Shavano Dr, Edinburg, TX 78541
      View Details
    • $360,000
      3,528 SF

      Edinburg Multifamily Investment

      Three-unit property, high growth area
      11900 Taylor Rd, Linn, TX 78541
      View Details
    • $750,000
      2.82 Acres

      Edinburg Multifamily Land Opportunity

      2.82 Acres, Ready to Build!
      0 1806 1/2 Rd, Edinburg, TX 78541
      View Details
    • $579,000

      Luxury 4-Plex in Edinburg, TX

      High-yield multifamily investment opportunity.
      912 Blair Ave, Edinburg, TX 78541
      View Details
    • $625,000

      Edinburg 4-Unit Apartment Complex

      Brand new, four-unit apartment building in prime location.
      2414 Mojave St, Edinburg, TX 78541
      View Details
    • $545,000

      Edinburg Multifamily Investment Opportunity

      Brand new 4-plex, excellent location, high ROI.
      201 St. Helena Ave, 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
    • $4 SF/Yr
      6,480 SF

      Edinburg Warehouse: 6,480 SF

      Prime Edinburg warehouse, ideal for various businesses.
      32906 Fm 681, Edinburg, TX 78541
      View Details
    • $25,000
      24,692 SF

      Edinburg Industrial Warehouse Opportunity

      25,000 SF warehouse with dock-high loading bays for rent.
      835 W Chapin St, 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
    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.
    1404 Prosperity Dr
    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.