18-Unit Multifamily in Edcouch, TX
TX · listed Jul 21, 2026 (99 days)
- $/unit
- $69,444
- ▼ 25% vs TX · 31st pct
- Cap rate
- 8.4%
- ▲ 1.0 pts vs TX median
- NOI
- $105K
- $5,850/unit/yr
- Units
- 18
- 1 bldg · 1985
Financials
- Asking price
- $1,250,000
- Price per unit
- $69,444
- Price per sq ft
- $99
- Gross rent / year
- $162,000
- Net operating income
- $105,300
- NOI per unit
- $5,850
- Cap rate
- 8.4%
- Gross yield
- 13%gross rent ÷ price
- Occupancy
- 85%
As stated by the seller. Verify during due diligence.
Building
- Units
- 18
- Unit mix
- 10 three-bedroom, 5 two-bedroom and 3 one-bedroom units
- Buildings
- 1
- Year built
- 1985
- Building size
- 12,600 sq ft
- Avg unit size
- 700 sq ft
- Lot size
- 0.86 acres
- Condition
- Stabilized
Deal terms
- Owner financing
- Not stated
Listing
- Listed
- Jul 21, 2026
- Days on market
- 99 days
- On MultifamilyRadar
- Oct 28, 2026
- Last price change
- Not stated
- Location
- Approximate (~0.5 mi)
- Listing #
- 1936
About this property
Positioned on a highly visible main road, this 18-unit multifamily asset offers investors the rare combination of newer construction, strong occupancy, and immediate income potential. Currently operating at over 85% occupancy, the property consists of 10 three-bedroom, 5 two-bedroom and 3 one-bedroom units with a projected average rent of $750 per unit, producing an estimated $162,000 in annual gross rental income at stabilization. This asset offers the advantage of lower capital expenditure requirements and minimal deferred maintenance.
At an asking price of $1,250,000, the property delivers a 12.96% gross rental yield. Assuming typical operating expenses of approximately 35%, the estimated Net Operating Income (NOI) is approximately $105,300, translating to an estimated cap rate of 8.42%. This is the type of return sophisticated investors actively pursue—stable income, efficient operations, and long-term appreciation potential in a growing market.
Multifamily | 18 Units
Location
Approximate area. The exact address is shared on request.
Similar buildings nearby
| Property | Price | $/unit$/unit vs median | Cap |
|---|---|---|---|
New construction | $950K | $95K$95K | — |
Stabilized | $1.2M | $150K$150K | — |
High yieldNew construction | $1.55M | $97K$97K | 10.2% |
▼ 4% cutStabilized | $1.15M | $68K$68K | — |
| Weslaco, TX Owner financing | $1.4M | $70K$70K | — |
| Weslaco, TX Owner financing | $1.4M | $70K$70K | — |