Add Listing
    Property Lookup
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    21272 Ebony Rd Arroyo Gardens-La Tina Ranch, TX 78583
    Back to Search
    Property profile & analytics

    21272 Ebony Rd Arroyo Gardens-La Tina Ranch, TX 78583

    View on Map
    • Apartment buildings
    • 8.34 lot acres
    Off-Market
    Value Estimations
    Cap Rate Potential
    Location Intelligence

    Current Use by Public Records

    • Apartment buildings

    Property Details for 21272 Ebony Rd

    Year built
    1980
    Lot size
    8.34 lot acres
    Property type
    Apartment buildings
    Property subtype
    Small apartment buildings

    Description

    This exceptional multifamily investment opportunity in Rio Hondo, Texas, presents a portfolio of five income-producing buildings situated on a generous 8.34-acre lot. The property comprises four freestanding homes and one five-plex, offering a diverse range of unit sizes and rental potential. The five-plex, constructed in 1990 and totaling 3,776 square feet, features three downstairs and two upstairs units, with two units recently remodeled. Among the freestanding homes, a 1,312-square-foot residence was built in 1992, while two others, built in 1980, offer 1,056 and 1,536 square feet respectively, each with three bedrooms and two bathrooms. A fourth freestanding home, built in 1970, provides 1,073 square feet with three bedrooms and one bathroom. Each building is equipped with its own septic system. The property's location in Arroyo Gardens-La Tina Ranch, with the address 21272 Ebony Road, Rio Hondo, TX 78583, offers strong potential for rental income and long-term appreciation. The asking price for this eight-unit complex is $625,000, representing a compelling investment opportunity in the thriving Texas market. The property was originally constructed in 1980, offering a blend of established and recently updated units. This is a rare chance to acquire a substantial multifamily property with proven cash flow and significant upside potential.

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

    • CAP approach

    • Comparable approach

    • Alternative Use

    Location Insight

    • Map
    • Local Demand
    City
    Arroyo Gardens-La Tina Ranch
    County
    Cameron
    State
    Texas
    Longitude
    -97.4814
    Latitude
    26.2717

    Comparable in this City

    • Value Estimation by Request
      8.61 Acres

      Villareal Rd

      Multifamily properties • 8.61 Acres
      0 Villareal Rd, Rio Hondo, TX 78583
      View Details
    • Value Estimation by Request
      1.08 Acres

      32217 Fm 2925

      Land • 1.08 Acres
      32217 Fm 2925, Arroyo Gardens-La Tina Ranch, TX 78583
      View Details
    • Value Estimation by Request
      3.78 Acres

      3.780 Acres Fernando Rd

      Farms • 3.78 Acres
      0 3.780 Acres Fernando Rd, Rio Hondo, TX 78583
      View Details
    • Value Estimation by Request
      2.25 Acres

      34063-34039 Fm 2925 Rd

      Land • 2.25 Acres
      34063-34039 Fm 2925 Rd, Arroyo Gardens-La Tina Ranch, TX 78583
      View Details
    • Value Estimation by Request
      0.21 Acres

      Marshall-h Fm 2925

      COMMERCIAL (GENERAL) • 0.21 Acres
      Marshall-h Fm 2925, Rio Hondo, TX 78583
      View Details
    • Value Estimation by Request
      0.26 Acres

      329 Colorado St

      COMMERCIAL (GENERAL) • 0.26 Acres
      329 Colorado St, Rio Hondo, TX 78583
      View Details

    Similar Nearby for Sale

    • $575,000
      Pending

      Multifamily Property in Rio Hondo

      Cash-flowing multifamily property with five buildings in Rio Hondo, TX.
      21272 Ebony Rd, Rio Hondo, TX 78583
      View Details
    • Contact for pricing

      Riverfront RV Village with Apartments

      Riverfront RV village with full hookups, boat lifts, and apartments.
      35375 Fm 2925, Rio Hondo, TX 78583
      View Details
    • $295,000
      552 SF

      Waterfront Income Property in Rio Hondo

      Income-producing waterfront property with cabins, mobile homes, and RV rentals.
      106 S Arroyo Blvd, Rio Hondo, TX 78583
      View Details
    • Contact for pricing

      11.87 Acres with Fenced Area

      11.87-acre lot with fenced area, carports, and canal rights.
      28675 Villafranco Rd, San Benito, TX 78583
      View Details
    • $74,000
      0.85 Acres

      Vacant Land in Rio Hondo

      Vacant land available for sale in Rio Hondo, Texas.
      29656 Guajardo Rd, Rio Hondo, TX 78583
      View Details
    • $180,000
      Pending

      Rio Hondo Acreage Opportunity

      10.05 acre lot near downtown Rio Hondo.
      lot Tract 4 Robertson Rd, Rio Hondo, TX 78583
      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.
    21272 Ebony Rd
    Arroyo Gardens-La Tina Ranch, TX 78583
    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
    21272 Ebony Rd, Arroyo Gardens-La Tina Ranch, TX, 78583
    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!