Log In/Sign Up
Your email has been sent.
80Unit 2021| Below Replment Cost 15th Place 815 North 15th Pl 80 Unit Apartment Building $12,899,286 CAD ($161,241 CAD/Unit) 4.77% Cap Rate Edinburg, TX 78541



Investment Highlights
- Below Replacement Cost Acquisition – Immediate basis advantage vs. new construction
- Lease-Up Opportunity – Current ~83% occupancy with path to stabilization
- Institutional Location – Walkable to Courthouse, minutes to UTRGV
- 2021 Construction – Modern asset with low near-term CAPEX exposure
- Mark-to-Market Rent Upside – Proven gap vs. submarket rents
- Operational Value-Add – RUBS + management efficiencies increase NOI
Executive Summary
This offering presents a rare opportunity to acquire a 2021-built, 80-unit multifamily asset at a basis below replacement cost in the rapidly growing Edinburg, Texas market.
The property combines modern construction, strong in-place income, and clear operational upside, making it well-positioned for investors seeking long-term durability with a path to stabilized yield.
Currently operating at approximately 83% occupancy, the asset offers immediate upside through lease-up and rent normalization, particularly in larger unit types where in-place rents trail market levels. Additional revenue growth can be achieved through RUBS implementation and operational efficiencies, without the need for heavy capital improvements.
Strategically located within walking distance to the Hidalgo County Courthouse and just minutes from the University of Texas Rio Grande Valley, the property benefits from consistent demand driven by government, education, and healthcare employment, creating a stable and resilient tenant base.
With minimal deferred maintenance due to its recent construction, investors can focus on income growth rather than capital expenditure, positioning the asset for long-term appreciation and improved cash flow upon stabilization.
The property combines modern construction, strong in-place income, and clear operational upside, making it well-positioned for investors seeking long-term durability with a path to stabilized yield.
Currently operating at approximately 83% occupancy, the asset offers immediate upside through lease-up and rent normalization, particularly in larger unit types where in-place rents trail market levels. Additional revenue growth can be achieved through RUBS implementation and operational efficiencies, without the need for heavy capital improvements.
Strategically located within walking distance to the Hidalgo County Courthouse and just minutes from the University of Texas Rio Grande Valley, the property benefits from consistent demand driven by government, education, and healthcare employment, creating a stable and resilient tenant base.
With minimal deferred maintenance due to its recent construction, investors can focus on income growth rather than capital expenditure, positioning the asset for long-term appreciation and improved cash flow upon stabilization.
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 | $12,899,286 CAD | Apartment Style | Garden |
| Price Per Unit | $161,241 CAD | Building Class | B |
| Sale Type | Investment | Lot Size | 3.80 AC |
| Cap Rate | 4.77% | Building Size | 80,000 SF |
| No. Units | 80 | No. Stories | 2 |
| Property Type | Multifamily | Year Built | 2022 |
| Property Subtype | Apartment |
| Price | $12,899,286 CAD |
| Price Per Unit | $161,241 CAD |
| Sale Type | Investment |
| Cap Rate | 4.77% |
| No. Units | 80 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Garden |
| Building Class | B |
| Lot Size | 3.80 AC |
| Building Size | 80,000 SF |
| No. Stories | 2 |
| Year Built | 2022 |
Amenities
- Smoke Detector
Unit Amenities
- Air Conditioning
- Balcony
- Cable Ready
- Microwave
- Washer/Dryer
- Ceiling Fans
- Tile Floors
- Kitchen
- Refrigerator
- Oven
- Stainless Steel Appliances
- Tub/Shower
- Yard
- Double Pane Windows
- Pantry
- Window Coverings
- Large Bedrooms
- Quartz Countertops
Site Amenities
- 24 Hour Access
- Fitness Center
- Gated
1 1
Fairly walkable
50/100
Exceptionally drivable
90/100
Fairly bikeable
50/100
Property Taxes
| Parcel Number | S2205-00-000-0001-00 | Total Assessment | $7,819,432 CAD (2025) |
| Land Assessment | $926,628 CAD (2025) | Annual Taxes | -$1 CAD ($0.00 CAD/SF) |
| Improvements Assessment | $6,892,805 CAD (2025) | Tax Year | 2026 |
Property Taxes
Parcel Number
S2205-00-000-0001-00
Land Assessment
$926,628 CAD (2025)
Improvements Assessment
$6,892,805 CAD (2025)
Total Assessment
$7,819,432 CAD (2025)
Annual Taxes
-$1 CAD ($0.00 CAD/SF)
Tax Year
2026
1 of 19
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
Presented by
80Unit 2021| Below Replment Cost 15th Place | 815 North 15th Pl
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.
