Share This Listing

Message

925 characters remaining

Hmm, there seems to have been an error sending your message. Please try again.

Your email has been sent.

Still interested?

Contact the broker for more information about this property

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
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
Fairly walkable
40/100
Exceptionally drivable
100/100
Fairly bikeable
50/100
  • Listing ID: 41445467

  • Date on Market: 2026-07-27

  • Last Updated:

  • Address: 1218 E Santa Rosa St, Edinburg, TX 78542

Link copied
Your LoopNet account has been created!

Please Share Your Feedback

We welcome any feedback on how we can improve LoopNet to better serve your needs.
X
{{ getErrorText(feedbackForm.starRating, "rating") }}
255 character limit ({{ remainingChars() }} charactercharacters remainingover)
{{ getErrorText(feedbackForm.msg, "rating") }}
{{ getErrorText(feedbackForm.fname, "first name") }}
{{ getErrorText(feedbackForm.lname, "last name") }}
{{ getErrorText(feedbackForm.phone, "phone number") }}
{{ getErrorText(feedbackForm.phonex, "phone extension") }}
{{ getErrorText(feedbackForm.email, "email address") }}