Add Listing
    Property Lookup
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    Lauryn Dr San Juan, TX 78589
    Back to Search
    Property profile & analytics

    Lauryn Dr San Juan, TX 78589

    View on Map
    • Commercial real estate
    • 4,120 SF
    Off-Market
    Value Estimations
    Cap Rate Potential
    Location Intelligence

    Current Use by Public Records

    • Commercial real estate

    Property Details for 0 Lauryn Dr

    Year built
    2024
    Property size
    4,120 SF
    Property type
    Commercial real estate

    Description

    This striking, brand-new fiveplex in San Juan, Texas, offers an exceptional investment opportunity with a strong 8.11% cap rate. The property boasts 4,120 square feet of net rentable space across five units, each featuring modern finishes and high-quality appliances. Unit layouts include a mix of one, two, and three-bedroom options, maximizing rental income potential. Built in 2024, the property features two buildings, each one story, situated on a 10,200 square foot lot. Amenities include a gated entrance, sidewalks, and streetlights. High-quality construction includes custom cabinets, stainless steel appliances (including washer/dryer in each unit), quartz countertops, double-pane windows, and central HVAC. The property is currently 100% occupied, generating a pro-forma NOI of $46,214. Its convenient location near McAllen, UTRGV, and various amenities makes it highly attractive to renters. The asking price is $545,000, or $109,000 per unit, with a price per square foot of $132.28. This turnkey investment is move-in ready and presents a compelling opportunity for immediate returns. The property is zoned for multi-family residential use. The property includes two parking pads.

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

    • CAP approach

    • Comparable approach

    • Alternative Use

    Location Insight

    • Map
    • Local Demand
    City
    San Juan
    County
    Hidalgo
    State
    Texas
    Longitude
    -98.1528
    Latitude
    26.2285

    Comparable in this City

    • Value Estimation by Request
      12,060 SF

      412 Expy 83 Hwy

      Multifamily properties • 12,060 SF
      412 Expy 83 Hwy, San Juan, TX 78589
      View Details
    • Value Estimation by Request

      300 Amy Dr

      Multifamily properties
      300 Amy Dr, San Juan, TX 78589
      View Details
    • Value Estimation by Request
      4,120 SF

      104 Lauryn Dr

      Multifamily properties • 4,120 SF
      104 Lauryn Dr, San Juan, TX 78589
      View Details
    • Value Estimation by Request
      4,200 SF

      401 Minnesota Rd

      APARTMENT HOUSE (5+ UNITS) • 4,200 SF
      401 Minnesota Rd, San Juan, TX 78589-9798
      View Details
    • Value Estimation by Request
      2,987 SF

      San Juan, TX 78589

      APARTMENT HOUSE (5+ UNITS) • 2,987 SF
      San Juan, TX 78589
      View Details
    • Value Estimation by Request
      8,192 SF

      608 7th St

      APARTMENT HOUSE (5+ UNITS) • 8,192 SF
      608 7th St, San Juan, TX 78589-2188
      View Details

    Similar Nearby for Sale

    • Contact for pricing
      3,789 SF

      New Alamo Fourplex Investment Opportunity

      New construction fourplex with modern finishes in Alamo, Texas.
      916 13Th St, Alamo, TX 78589
      View Details
    • $525,000
      4,322 SF

      Modern Fourplex in San Juan

      Contemporary four-unit multifamily property in a desirable location.
      1700 Angelina Dr, San Juan, TX 78589
      View Details
    • $509,000
      4,286 SF

      San Juan Fourplex Investment Property

      Fully leased fourplex in gated community near expressway.
      221 Rafael Dr, San Juan, TX 78589
      View Details
    • $505,000
      4,044 SF

      San Juan Multifamily Investment Property

      Multifamily property in San Juan, TX, ideal for investment.
      1106 Copper Ln, San Juan, TX 78589
      View Details
    • $199,000
      2,496 SF

      San Juan Triplex Plus House

      Income-generating triplex with bonus house in prime San Juan location.
      905 S Lincoln Ave, San Juan, TX 78589
      View Details

    Similar Nearby for Lease

    • $230 SF/Yr
      26 SF

      San Juan Food Truck Park Land

      Prime San Juan location, 4.44 acres, 9 spaces.
      00 Raul Longoria Rd, San Juan, TX 78589
      View Details
    • $15 SF/Yr
      23,700 SF

      San Juan Retail Space Available

      Neighborhood shopping center undergoing improvements in a thriving South Texas market.
      1618 N Veterans Blvd, San Juan, TX 78589
      View Details
    • $500 /Mo
      1,200 SF

      San Juan Commercial Office Space

      Commercial offices in a high-traffic location, ideal for various businesses.
      901 W 1St St, San Juan, TX 78589
      View Details
    • Contact for pricing

      Land For Lease

      Commercial land available for lease.
      501 Cesar Chavez Rd, San Juan, TX 78589
      View Details
    • $14 SF/Yr

      San Juan Commercial Property ForRent

      Commercial property with excellent visibility and high traffic.
      801 E Interstate Hwy 2, San Juan, TX 78589
      View Details
    • Contact for pricing
      393,700 SF

      Industrial Park at Trade Focal Point

      Master-planned industrial park at the intersection of international trade.
      Intersection Of Military Hwy & San Juan Rd, Pharr, TX 78589
      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.
    Lauryn Dr
    San Juan, TX 78589
    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
    Lauryn Dr, San Juan, TX, 78589
    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!