Your AI Navigator in Commercial Real Estate
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
    Back to Search
    Property profile & analytics

    402 Gastel Cir Edinburg, TX 78539

    • Commercial real estate
    OFF-MARKET
    Value Estimations
    Cap Rate Potential
    Location Intelligence
    Property ID
    US83-3473408
    The Realmo ID is a unique identifier assigned to every property, incorporating country codes and precise geo-coordinates for 300x300-foot land blocks. It enables standardized data collection and seamless integration of disparate sources such as ownership, tax, title data and physical specifications. By aggregating current and historical records, the Realmo ID powers advanced analytics and delivers deep, verifiable insights for real estate professionals.

    Current Use by Public Records

    • Commercial real estate

    Property Details for 402 Gastel Cir

    Year built
    1997
    Property type
    Commercial real estate

    Description

    This exceptional 22-unit apartment building, constructed in 1997, presents a compelling investment opportunity in Edinburg, Texas. Located in Hidalgo County within the Rio Grande Valley, this well-maintained property boasts a prime location near major highways, offering convenient access to commerce, education, and healthcare. The complex comprises primarily two-bedroom, one-bathroom apartments, each generously sized at 900 square feet. Significant capital expenditures totaling $300,000 were invested in the past year, resulting in substantial renovations and upgrades to the units. The property benefits from its proximity to key employers such as South Texas Health System, Walmart, H-E-B, and the University of Texas Rio Grande Valley (UTRGV), ensuring a strong tenant pool and consistent rental income. This two-story building offers a stable and attractive basis for investors seeking a profitable multifamily asset in a thriving Texas market. The property's location in Edinburg, a central hub in the region, further enhances its appeal. Detailed financial information is available upon request.

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

    • CAP approach

    • Comparable approach

    • Alternative Use

    Get a detailed, property-specific valuation — fast and free

    Location Insight

    • Map
    • Local Demand
    City
    Edinburg
    County
    Hidalgo
    State
    Texas
    Longitude
    -98.1830018
    Latitude
    26.3010758

    Comparable in this City

    • $349,000

      Edinburg 4-Plex Investment Opportunity

      Four-unit apartment building, great location, high occupancy.
      1902 Jason Ave, Edinburg, TX 78539
      View Details
    • $463,000

      Edinburg 4-Plex Investment Opportunity

      Four-unit apartment building, recently remodeled.
      1810 Norma Ln, Edinburg, TX 78539
      View Details
    • $495,000

      Edinburg 4-Unit Multifamily Investment

      Exceptional gated community, strong rental potential.
      3905 Hawthorne Ave, Edinburg, TX 78539
      View Details
    • $559,000
      4,216 SF

      Clarence Street Fourplex Investment

      Brand New Fourplex, High Occupancy
      1001 Clarence St, Edinburg, TX 78539
      View Details
    • $599,000

      Edinburg Triplex - Prime Location

      Three-unit apartment building, excellent investment.
      201-205 1St Ave, Edinburg, TX 78539
      View Details
    • $835,000
      6,429 SF

      Edinburg Six-Plex Built in 2023

      New six-plex in Edinburg near courthouse and UTRGV.
      222 W Mahl St, Edinburg, TX 78539
      View Details

    Similar Nearby for Sale

    • $349,000

      Edinburg 4-Plex Investment Opportunity

      Four-unit apartment building, great location, high occupancy.
      1902 Jason Ave, Edinburg, TX 78539
      View Details
    • $463,000

      Edinburg 4-Plex Investment Opportunity

      Four-unit apartment building, recently remodeled.
      1810 Norma Ln, Edinburg, TX 78539
      View Details
    • $495,000

      Edinburg 4-Unit Multifamily Investment

      Exceptional gated community, strong rental potential.
      3905 Hawthorne Ave, Edinburg, TX 78539
      View Details
    • $559,000
      4,216 SF

      Clarence Street Fourplex Investment

      Brand New Fourplex, High Occupancy
      1001 Clarence St, Edinburg, TX 78539
      View Details
    • $599,000

      Edinburg Triplex - Prime Location

      Three-unit apartment building, excellent investment.
      201-205 1St Ave, Edinburg, TX 78539
      View Details
    • $835,000
      6,429 SF

      Edinburg Six-Plex Built in 2023

      New six-plex in Edinburg near courthouse and UTRGV.
      222 W Mahl St, Edinburg, TX 78539
      View Details

    Similar Nearby for Lease

    • $2 SF/Yr
      3,000 SF

      Edinburg Office Suite for Lease

      Affordable Office Space in Edinburg, TX
      4907 Jackson Rd, Edinburg, TX 78539
      View Details
    • $2 SF/Yr
      3,000 SF

      Edinburg Office Suite for Lease

      Affordable Office Space in Edinburg, TX
      4907 Jackson Rd, Edinburg, TX 78539
      View Details
    • $28 SF/Yr
      1,858 SF

      Edinburg Commercial Land Opportunity

      Prime Edinburg location, renovated office suite.
      216 Cano St, Edinburg, TX 78539
      View Details
    • $29 SF/Yr
      3,000 SF

      Edinburg Commercial Land - 3.21 Acres

      Prime Edinburg land, 3.21 acres, 193 parking spaces.
      5001 Sugar Rd, Edinburg, TX 78539
      View Details
    • $28 SF/Yr
      1,858 SF

      Edinburg Commercial Office Suite

      Prime Edinburg Office Space Available
      216 Cano St, Edinburg, TX 78539
      View Details
    • $24 SF/Yr
      14,386 SF

      Owassa Lake Office Park Investment

      Prime Edinburg Office Space, Flexible Layout
      505 Owassa Rd, Edinburg, TX 78539
      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.
    402 Gastel Cir
    Edinburg, TX 78539
    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.