Log In/Sign Up
Your email has been sent.
West Oak Apartments 1202 Upas Dr 4 Unit Apartment Building $728,600 CAD ($182,150 CAD/Unit) 6.98% Cap Rate Edinburg, TX 78541
Investment Highlights
- HUGE, Light, Bright, OPEN floor plan, Kitchen and Laundry appliances included. Tenants love these units
- Large fully fenced back yards, great schools near by, everything a tenant asks for is here!
- Gated community, truly as centrally located as you could ever get, near Family, Specialty, and brand new Children's Hospital
Executive Summary
Beautiful HUGE units within this Fourplex in a Gated Community and in a Great Location! Over 5300 of sq feet, (to say huge is no exaggeration) in these quality units on a cul-de-sac with extra large lot and yards. 2 Downstair (first level) units are 3 bed/3 bath, and the 2 Upstairs units are 2 bed/2.5 bath. They all feature VERY spacious, modern kitchens with Island and Bar, Thick Granite Countertops, and Stainless Steel Kitchen 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. Young professional couples, Small Families, and more love these units. This property is very close to Shopping, Banking, Courthouse and to the 281 Expressway.
Data Room Click Here to Access
Financial Summary (Actual - 2024) |
Annual (CAD) | Annual Per SF (CAD) |
|---|---|---|
| Gross Rental Income |
$75,774
|
$14.05
|
| Other Income |
-
|
-
|
| Vacancy Loss |
-
|
-
|
| Effective Gross Income |
$75,774
|
$14.05
|
| Taxes |
$16,787
|
$3.11
|
| Operating Expenses |
$8,119
|
$1.51
|
| Total Expenses |
$24,906
|
$4.62
|
| Net Operating Income |
$50,869
|
$9.43
|
Financial Summary (Actual - 2024)
| Gross Rental Income (CAD) | |
|---|---|
| Annual | $75,774 |
| Annual Per SF | $14.05 |
| Other Income (CAD) | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Vacancy Loss (CAD) | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Effective Gross Income (CAD) | |
|---|---|
| Annual | $75,774 |
| Annual Per SF | $14.05 |
| Taxes (CAD) | |
|---|---|
| Annual | $16,787 |
| Annual Per SF | $3.11 |
| Operating Expenses (CAD) | |
|---|---|
| Annual | $8,119 |
| Annual Per SF | $1.51 |
| Total Expenses (CAD) | |
|---|---|
| Annual | $24,906 |
| Annual Per SF | $4.62 |
| Net Operating Income (CAD) | |
|---|---|
| Annual | $50,869 |
| Annual Per SF | $9.43 |
Property Facts
| Price | $728,600 CAD | Building Class | B |
| Price Per Unit | $182,150 CAD | Lot Size | 0.28 AC |
| Sale Type | Investment | Building Size | 5,392 SF |
| Cap Rate | 6.98% | Average Occupancy | 100% |
| No. Units | 4 | No. Stories | 2 |
| Property Type | Multifamily | Year Built | 2017 |
| Property Subtype | Apartment | ||
| Zoning | Residental Multi-Fmaily - Residental Multi-Fmaily, Fourplex | ||
| Price | $728,600 CAD |
| Price Per Unit | $182,150 CAD |
| Sale Type | Investment |
| Cap Rate | 6.98% |
| 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 |
| 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
Unit Mix Information
| Description | No. Units | Avg. Rent/Mo | SF |
|---|---|---|---|
| 3+3 | 4 | - | - |
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 | $940,877 CAD (2025) |
| Land Assessment | $165,019 CAD (2025) | Annual Taxes | $16,787 CAD ($3.11 CAD/SF) |
| Improvements Assessment | $775,858 CAD (2025) | Tax Year | 2024 |
Property Taxes
Parcel Number
W3780-00-000-0027-00
Land Assessment
$165,019 CAD (2025)
Improvements Assessment
$775,858 CAD (2025)
Total Assessment
$940,877 CAD (2025)
Annual Taxes
$16,787 CAD ($3.11 CAD/SF)
Tax Year
2024
1 of 30
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
Presented by
Bryan Bjerke
West Oak Apartments | 1202 Upas Dr
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.