Log In/Sign Up
Your email has been sent.
Las Magnolias Signature Living 1218 E Santa Rosa St 24 Unit Apartment Building $8,449,500 CAD ($352,062 CAD/Unit) 6.20% Cap Rate Edinburg, TX 78542



Investment Highlights
- Exclusive gated condominium subdivision in Edinburg, Texas.
- Each condominium contains approximately 1,325 square feet.
- Development capacity for 101 additional condominium units.
- Six completed fourplex buildings totaling 24 condominium units.
- Existing rental income reported at $1,600 per month per condominium.
- Potential full buildout of 125 condominiums within one master-planned community.
Executive Summary
Las Magnolias Signature Living at 1218 East Santa Rosa in Edinburg, Texas offers an opportunity to acquire an established condominium community with significant future development potential. The project currently consists of six completed fourplex buildings totaling 24 condominium units, with each condominium containing approximately 1,325 square feet. The community is positioned as an exclusive gated condominium subdivision and currently generates rental income of approximately $1,600 per month per condominium, producing a reported annual gross income of $460,800 across the existing 24 units. In addition to the completed inventory, the subdivision includes the ability to develop 101 additional condominiums, creating a potential total of 125 condominium units upon full buildout. The combination of existing cash flow and a substantial expansion opportunity allows an investor or developer to acquire a project with both current income and long-term growth potential. Located in Edinburg, one of the Rio Grande Valley's major economic and educational centers, the property benefits from continued residential demand, regional population growth, and proximity to major employment, retail, healthcare, and university-related activity. This offering presents the opportunity to control a scalable residential condominium development within a gated community environment while leveraging the income stream from the existing completed units.
Financial Summary (Pro Forma - 2026) Click Here to Access |
Annual (CAD) | Annual Per SF (CAD) |
|---|---|---|
| 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 (Pro Forma - 2026) Click Here to Access
| Gross Rental Income (CAD) | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Other Income (CAD) | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Vacancy Loss (CAD) | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Effective Gross Income (CAD) | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Taxes (CAD) | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Operating Expenses (CAD) | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Total Expenses (CAD) | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Net Operating Income (CAD) | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
Property Facts
| Price | $8,449,500 CAD | Property Subtype | Apartment |
| Price Per Unit | $352,062 CAD | Apartment Style | Townhome |
| Sale Type | Investment | Building Class | B |
| Cap Rate | 6.20% | Building Size | 31,800 SF |
| No. Units | 24 | No. Stories | 2 |
| Property Type | Multifamily | Year Built | 2026 |
| Zoning | Multi family - Multi family | ||
| Price | $8,449,500 CAD |
| Price Per Unit | $352,062 CAD |
| Sale Type | Investment |
| Cap Rate | 6.20% |
| No. Units | 24 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Townhome |
| Building Class | B |
| Building Size | 31,800 SF |
| No. Stories | 2 |
| Year Built | 2026 |
| Zoning | Multi family - Multi family |
Unit Mix Information
| Description | No. Units | Avg. Rent/Mo | SF |
|---|---|---|---|
| 3+2.5 | 24 | $2,253 CAD | 1,325 |
1 1
Fairly walkable
40/100
Exceptionally drivable
100/100
Fairly bikeable
50/100
1 of 4
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
Presented by
Las Magnolias Signature Living | 1218 E Santa Rosa St
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.
