Add Listing
    Property Lookup
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    2913 Israel Ave Mission, TX 78573
    Back to Search
    Property profile & analytics

    2913 Israel Ave Mission, TX 78573

    View on Map
    • Apartment buildings
    For Sale
    $549,900
    View Listing →
    Mission, TX Multifamily Investment For Sale
    $549,900

    Mission, TX Multifamily Investment

    Brand new 4-unit apartment complex, high ROI.

    2913 Israel Ave, Mission, TX 78573
    View Listing
    Value Estimations
    Cap Rate Potential
    Location Intelligence

    Current Use by Public Records

    • Apartment buildings

    Property Details for 2913 Israel Ave

    Year built
    2024
    Property type
    Apartment buildings
    Property subtype
    Small apartment buildings

    Description

    This exceptional investment opportunity presents a brand-new, four-unit apartment complex located at 2913 E Israel Avenue in Mission, Texas, 78573. Built in 2024, this Class B multifamily property boasts a total of 4,632 square feet of net rentable space, distributed across two two-story buildings situated on an 11,207.117 square foot lot. Each of the four units features three bedrooms and two bathrooms, complete with a full suite of Samsung appliances including a stove, microwave, refrigerator with water and ice dispenser, and a stacked washer/dryer. The units are designed with light, comfortable color schemes, LED lighting, and ceiling fans. The exterior is low-maintenance brick and rock, complemented by mature landscaping and a large lawn area. The property enjoys a 100% occupancy rate, generating a pro-forma NOI of $44,628 and an 8.30% cap rate. The property is zoned for multifamily residential use and is situated in a desirable location near excellent schools and various employment centers, within a six-mile radius. This turnkey investment offers a compelling combination of new construction, high occupancy, strong cash flow, and a prime location, making it an ideal addition to any portfolio. The property's attractive features, including open floor plans, luxurious master bathrooms with walk-in showers, and a peaceful cul-de-sac setting, ensure strong tenant appeal and long-term value.

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

    • CAP approach

    • Comparable approach

    • Alternative Use

    Location Insight

    • Map
    • Local Demand
    City
    Mission
    County
    Hidalgo
    State
    Texas
    Longitude
    -98.2914
    Latitude
    26.2744

    Comparable in this City

    • Value Estimation by Request
      3,520 SF

      3501 Inspiration Rd

      Multifamily properties • 3,520 SF
      3501 Inspiration Rd, Mission, TX 78573
      View Details
    • Value Estimation by Request
      4,054 SF

      1408 Yankton St

      Multifamily properties • 4,054 SF
      1408 Yankton St, Alton, TX 78573
      View Details
    • Value Estimation by Request
      3.30 Acres

      Trosper Blvd

      Multifamily properties • 3.30 Acres
      0 Trosper Blvd, Mission, TX 78573
      View Details
    • Value Estimation by Request

      7102 56 Ln

      Multifamily properties
      7102 56 Ln, Palmhurst, TX 78573
      View Details
    • Value Estimation by Request

      3102 Diamondhead Ave

      Multifamily properties
      3102 Diamondhead Ave, Alton, TX 78573
      View Details
    • Value Estimation by Request

      220 Campeche Ave

      Multifamily properties
      220 Campeche Ave, Alton, TX 78573
      View Details

    Similar Nearby for Sale

    • $549,900

      Mission, TX Multifamily Investment

      Brand new 4-unit apartment complex, high ROI.
      2913 Israel Ave, Mission, TX 78573
      View Details
    • $1,225,000
      7.44 Acres

      Alton Multifamily Investment Opportunity

      7.44-acre property with rental income and expansion potential.
      2215 E Main Ave, Alton, TX 78573
      View Details
    • $334,000
      3,520 SF

      Mission, TX Fourplex Investment

      High-yield fourplex, strong rental income.
      3501 Inspiration Rd, Mission, TX 78573
      View Details
    • $545,000
      0.25 Acres

      Prime Palmhurst Fourplex Investment

      Four-unit apartment building, excellent cash flow.
      7006 56 Ln, Palmhurst, TX 78573
      View Details
    • $445,000

      Mission, TX Apartment Building Investment

      Four-unit multifamily, excellent ROI potential.
      2712 Eisenhower Ave, Mission, TX 78573
      View Details
    • $1,325,000
      12,896 SF

      Alton Multifamily Investment Opportunity

      14-unit apartment complex on 0.83 acres in Alton, TX.
      1503 W St Francis Ave, Alton, TX 78573
      View Details

    Similar Nearby for Lease

    • $2,800 /Mo
      1,760 SF

      Alton Commercial Property For Lease

      Commercial property for lease in high-traffic Alton location.
      610 S Alton Blvd, Alton, TX 78573
      View Details
    • $1,800 /Mo
      40,511 SF

      Commercial Land For Lease

      Land for lease in high-traffic Alton location.
      700 Alton Blvd, Alton, TX 78573
      View Details
    • $20 SF/Yr
      9,998 SF

      Mission Retail Space For Lease

      Retail space available in high-traffic Mission location.
      10211 Mile 7 Rd, Mission, TX 78573
      View Details
    • $1,200 /Mo
      26,572 SF

      Retail Space in High-Traffic Location

      Retail space available for lease in North Mission, Texas.
      208 South Alton Blvd, Alton, TX 78573
      View Details
    • $20 SF/Yr
      1,789 SF

      9,998 SF Plaza Space Available

      Office and retail spaces available in high-traffic Mission plaza.
      10400 N 103Rd St, Mission, TX 78573
      View Details
    • $24 SF/Yr
      9,998 SF

      Retail Space in Plaza Emmanuel

      Retail space available in high-traffic Mission, Texas location.
      10211 Mile 7 Rd, Mission, TX 78573
      View Details
    View Listing
    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.
    2913 Israel Ave
    Mission, TX 78573
    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
    2913 Israel Ave, Mission, TX, 78573
    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!