Log In/Sign Up
Your email has been sent.
West Oak Apartments 1202 Upas Dr 4 Unit Apartment Building $499,000 ($124,750/Unit) 7.69% Cap Rate Edinburg, TX 78541
Executive Summary
Beautiful HUGE leased units in this Fourplex-Gated Community and in a Great Location! Over 5300 of sq feet int these quality units on a cul-de-sac with extra large lot and yards. Features are spacious kitchen with Island and bar, Granite Countertops throughout, Stainless Steel Appliances. High Ceilings with Fans, All Tile Flooring, Laundry Closet with Washer and Dryer. Bathrooms feature double sinks in master and decorative tile showers with tubs. Each Unit has a Private Patio/Yard, 2 Covered Car Parking per Unit. Perfect for owner occupant to live in one unit. This property is very close to Shopping, Banking, Courthouse and to the 281 Expressway.
Financial Summary (Actual - 2026) Click Here to Access |
Annual | Annual Per SF |
|---|---|---|
| Gross Rental Income |
$99,999
|
$9.99
|
| Other Income |
-
|
-
|
| Vacancy Loss |
-
|
-
|
| Effective Gross Income |
$99,999
|
$9.99
|
| Taxes |
$99,999
|
$9.99
|
| Operating Expenses |
$99,999
|
$9.99
|
| Total Expenses |
$99,999
|
$9.99
|
| Net Operating Income |
$99,999
|
$9.99
|
Financial Summary (Actual - 2026) Click Here to Access
| Gross Rental Income | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Other Income | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Vacancy Loss | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Effective Gross Income | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Taxes | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Operating Expenses | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Total Expenses | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Net Operating Income | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
Property Facts
| Price | $499,000 | Building Class | B |
| Price Per Unit | $124,750 | Lot Size | 0.28 AC |
| Sale Type | Investment | Building Size | 5,392 SF |
| Cap Rate | 7.69% | Average Occupancy | 100% |
| No. Units | 4 | No. Stories | 2 |
| Property Type | Multifamily | Year Built | 2017 |
| Property Subtype | Apartment | Parking Ratio | 1.48/1,000 SF |
| Zoning | Residental Multi-Fmaily - Residental Multi-Fmaily, Fourplex | ||
| Price | $499,000 |
| Price Per Unit | $124,750 |
| Sale Type | Investment |
| Cap Rate | 7.69% |
| No. Units | 4 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Building Class | B |
| Lot Size | 0.28 AC |
| Building Size | 5,392 SF |
| Average Occupancy | 100% |
| No. Stories | 2 |
| Year Built | 2017 |
| Parking Ratio | 1.48/1,000 SF |
| Zoning | Residental Multi-Fmaily - Residental Multi-Fmaily, Fourplex |
Amenities
Unit Amenities
- Air Conditioning
- Cable Ready
- Microwave
- Washer/Dryer
- Heating
- Ceiling Fans
- Tile Floors
- Kitchen
- Granite Countertops
- Refrigerator
- Stainless Steel Appliances
- Range
- Tub/Shower
- Walk-In Closets
- Double Pane Windows
- Large Bedrooms
Site Amenities
- Gated
1 1
Somewhat walkable
30/100
Exceptionally drivable
100/100
Somewhat bikeable
30/100
Property Taxes
| Parcel Number | W3780-00-000-0027-00 | Total Assessment | $677,958 (2025) |
| Land Assessment | $118,906 (2025) | Annual Taxes | ($1) ($0.00/SF) |
| Improvements Assessment | $559,052 (2025) | Tax Year | 2026 |
Property Taxes
Parcel Number
W3780-00-000-0027-00
Land Assessment
$118,906 (2025)
Improvements Assessment
$559,052 (2025)
Total Assessment
$677,958 (2025)
Annual Taxes
($1) ($0.00/SF)
Tax Year
2026
1 of 33
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
Contact the Sale Advisor
West Oak Apartments | 1202 Upas Dr