Log In/Sign Up
Your email has been sent.
2095 La Palma St 36 Unit Apartment Building $2,755,520 CAD ($76,542 CAD/Unit) 6.46% Cap Rate San Benito, TX 78586



INVESTMENT HIGHLIGHTS
- Low Vacancy
- Stable Tenants
- Value Add Potential
EXECUTIVE SUMMARY
Prime 36-Unit Apartment Complex in the Heart of San Benito – Strong Income & Value-Add Potential
Introducing a rare multifamily investment opportunity in the rapidly growing Rio Grande Valley. This 36-unit apartment complex features a mix of 34 two-bedroom units and 2 one-bedroom units, offering a solid foundation of stable rental income with room for upside through continued renovations and management efficiencies.
Units feature semi-updated interiors, central heat and air, large bedrooms, and stable occupancy. All electrical is individually metered, providing utility cost transparency for tenants, while water is serviced by two master meters. Water bill just decreased by nearly $10,000 per year due to an ongoing leak that created city billing issue for the last few years.
Key property features include:
- On-site laundry facilities offering additional revenue potential
- Ample parking for residents
- On-site office space, which may be convertible into additional units or alternate income-generating use
- Strategic location minutes from local schools, employers, and Hwy 77
Proximity to Harlingen Airport (25 mins) and South Padre Island (30 mins).
The complex enjoys strong occupancy and presents a clear opportunity to increase NOI through rental growth, operational efficiencies, and selective capital improvements.
Whether you're expanding your portfolio or entering the multifamily market, this asset offers long-term value, immediate cash flow, and multiple paths to appreciation.
?? Contact us today for the full financial packet, rent roll, and other details.
Disclaimer: All information provided is deemed reliable but is not guaranteed and should be independently verified. TNT Real Estate and its agents make no representations or warranties, express or implied, as to the accuracy or completeness of any information contained herein. Buyers are advised to conduct their own due diligence, including but not limited to financial analysis, inspections, and verification of all property details. This offering is subject to errors, omissions, prior sale, price change, or withdrawal without notice.
Introducing a rare multifamily investment opportunity in the rapidly growing Rio Grande Valley. This 36-unit apartment complex features a mix of 34 two-bedroom units and 2 one-bedroom units, offering a solid foundation of stable rental income with room for upside through continued renovations and management efficiencies.
Units feature semi-updated interiors, central heat and air, large bedrooms, and stable occupancy. All electrical is individually metered, providing utility cost transparency for tenants, while water is serviced by two master meters. Water bill just decreased by nearly $10,000 per year due to an ongoing leak that created city billing issue for the last few years.
Key property features include:
- On-site laundry facilities offering additional revenue potential
- Ample parking for residents
- On-site office space, which may be convertible into additional units or alternate income-generating use
- Strategic location minutes from local schools, employers, and Hwy 77
Proximity to Harlingen Airport (25 mins) and South Padre Island (30 mins).
The complex enjoys strong occupancy and presents a clear opportunity to increase NOI through rental growth, operational efficiencies, and selective capital improvements.
Whether you're expanding your portfolio or entering the multifamily market, this asset offers long-term value, immediate cash flow, and multiple paths to appreciation.
?? Contact us today for the full financial packet, rent roll, and other details.
Disclaimer: All information provided is deemed reliable but is not guaranteed and should be independently verified. TNT Real Estate and its agents make no representations or warranties, express or implied, as to the accuracy or completeness of any information contained herein. Buyers are advised to conduct their own due diligence, including but not limited to financial analysis, inspections, and verification of all property details. This offering is subject to errors, omissions, prior sale, price change, or withdrawal without notice.
DATA ROOM Click Here to Access
FINANCIAL SUMMARY (PRO FORMA - 2025) 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 - 2025) 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 | $2,755,520 CAD | Building Class | C |
| Price Per Unit | $76,542 CAD | Lot Size | 1.20 AC |
| Sale Type | Investment | Building Size | 23,816 SF |
| Cap Rate | 6.46% | Average Occupancy | 97% |
| Gross Rent Multiplier | 7.62 | No. Stories | 2 |
| No. Units | 36 | Year Built | 1994 |
| Property Type | Multifamily | Parking Ratio | 1.89/1,000 SF |
| Property Subtype | Apartment | Opportunity Zone |
Yes
|
| Apartment Style | Low-Rise | ||
| Zoning | B - MULTI-FAMILY RESIDENTIAL | ||
| Price | $2,755,520 CAD |
| Price Per Unit | $76,542 CAD |
| Sale Type | Investment |
| Cap Rate | 6.46% |
| Gross Rent Multiplier | 7.62 |
| No. Units | 36 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Low-Rise |
| Building Class | C |
| Lot Size | 1.20 AC |
| Building Size | 23,816 SF |
| Average Occupancy | 97% |
| No. Stories | 2 |
| Year Built | 1994 |
| Parking Ratio | 1.89/1,000 SF |
| Opportunity Zone |
Yes |
| Zoning | B - MULTI-FAMILY RESIDENTIAL |
AMENITIES
UNIT AMENITIES
- Air Conditioning
- Balcony
- Cable Ready
- Heating
- Ceiling Fans
- Kitchen
- Refrigerator
- Oven
- Range
- Carpet
- Office
- Smoke Free
- Vinyl Flooring
- Large Bedrooms
SITE AMENITIES
- 24 Hour Access
- Fenced Lot
- Laundry Facilities
UNIT MIX INFORMATION
| DESCRIPTION | NO. UNITS | AVG. RENT/MO | SF |
|---|---|---|---|
| 2+1 | 34 | - | 671 |
| 1+1 | 2 | - | 501 |
1 1
PROPERTY TAXES
| Parcel Number | 610820-1240-009310 | Total Assessment | $1,477,430 CAD |
| Land Assessment | $53,995 CAD | Annual Taxes | -$1 CAD ($0.00 CAD/SF) |
| Improvements Assessment | $1,423,435 CAD | Tax Year | 2025 |
PROPERTY TAXES
Parcel Number
610820-1240-009310
Land Assessment
$53,995 CAD
Improvements Assessment
$1,423,435 CAD
Total Assessment
$1,477,430 CAD
Annual Taxes
-$1 CAD ($0.00 CAD/SF)
Tax Year
2025
1 of 29
VIDEOS
MATTERPORT 3D EXTERIOR
MATTERPORT 3D TOUR
PHOTOS
STREET VIEW
STREET
MAP
1 of 1
Presented by
2095 La Palma 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.
