Positioned on a highly visible main road, this 18-unit multifamily asset offers investors the rare combination of newer construction, strong occupancy, and immediate income potential. Currently operating at over 85% occupancy, the property consists of 10 three-bedroom, 5 two-bedroom and 3 one-bedroom units with a projected average rent of $750 per unit, producing an estimated $162,000 in annual gross rental income at stabilization. This asset offers the advantage of lower capital expenditure requirements and minimal deferred maintenance. At an asking price of $1,250,000, the property delivers a 12.96% gross rental yield. Assuming typical operating expenses of approximately 35%, the estimated Net Operating Income (NOI) is approximately $105,300, translating to an estimated cap rate of 8.42%. This is the type of return sophisticated investors actively pursue—stable income, efficient operations, and long-term appreciation potential in a growing market.
For sale
$1,250,000
624 Santa Rosa Ave, Edcouch, TX 78538
6beds
3baths
12,600sqft
:
Get pre-qualified$9,460/mo
Multi Family
Built in 1985
-- sqft lot
$-- Zestimate®
$99/sqft
$-- HOA
What's special
- 16 days |
- 57 |
- 6 |
Zillow last checked:
Listing updated:
Listed by:
Avinaash Nash Buxani 956-949-9337,
Winners Circle
Source: Greater McAllen AOR,MLS#: 510163
Facts & features
Interior
Bedrooms & bathrooms
- Bedrooms: 6
- Bathrooms: 3
Heating
- Has Heating (Unspecified Type)
Cooling
- Central Air, Electric
Appliances
- Included: Water Heater (In Attic), Refrigerator, Stove/Range-Electric Smooth
- Laundry: None
Features
- Ceiling Fan(s)
- Flooring: Tile
Interior area
- Total structure area: 12,600
- Total interior livable area: 12,600 sqft
Property
Parking
- Parking features: No Carport, No Garage
Features
- Exterior features: None
- Fencing: None
Lot
- Size: 0.86 Acres
- Features: Corner Lot, Mature Trees
Details
- Additional structures: Outbuilding (None)
- Parcel number: 163706
Construction
Type & style
- Home type: MultiFamily
- Property subtype: Multi Family
Materials
- Stucco
- Foundation: Slab
- Roof: Composition
Condition
- Year built: 1985
Utilities & green energy
- Sewer: Public Sewer
- Water: Public
Green energy
- Energy efficient items: Thermostat
Community & HOA
Community
- Features: None
- Security: Smoke Detector(s)
- Subdivision: Edcouch Original Townsite
HOA
- Has HOA: No
Location
- Region: Edcouch
Financial & listing details
- Price per square foot: $99/sqft
- Tax assessed value: $815,633
- Annual tax amount: $23,000
- Date on market: 7/22/2026
- Road surface type: Paved
Estimated market value
Not available
Estimated sales range
Not available
$830/mo
Price history
| Date | Event | Price |
|---|---|---|
| 7/22/2026 | Listed for sale | $1,250,000+78.6%$99/sqft |
Source: Greater McAllen AOR #510163 Report a problem | ||
| 5/1/2024 | Sold | -- |
Source: Greater McAllen AOR #425819 Report a problem | ||
| 3/19/2024 | Pending sale | $700,000$56/sqft |
Source: Greater McAllen AOR #425819 Report a problem | ||
| 1/23/2024 | Price change | $700,000-20%$56/sqft |
Source: Greater McAllen AOR #425819 Report a problem | ||
| 8/3/2023 | Listing removed | -- |
Source: Greater McAllen AOR #401341 Report a problem | ||
| 4/5/2023 | Listed for rent | $580 |
Source: Greater McAllen AOR #401341 Report a problem | ||
| 1/23/2023 | Price change | $875,000-7.9%$69/sqft |
Source: Greater McAllen AOR #397150 Report a problem | ||
| 10/20/2022 | Price change | $950,000-5%$75/sqft |
Source: Greater McAllen AOR #385133 Report a problem | ||
| 7/4/2022 | Listed for sale | $1,000,000+81.8%$79/sqft |
Source: Greater McAllen AOR #385133 Report a problem | ||
| 4/23/2021 | Sold | -- |
Source: Greater McAllen AOR #337472 Report a problem | ||
| 12/9/2020 | Pending sale | $550,000$44/sqft |
Source: Greater McAllen AOR #337472 Report a problem | ||
| 10/28/2020 | Price change | $550,000-8.3%$44/sqft |
Source: Star Realty Group, LLC #337472 Report a problem | ||
| 7/9/2020 | Listed for sale | $600,000$48/sqft |
Source: Star Realty Group, LLC #337472 Report a problem | ||
| 12/27/2019 | Listing removed | $600,000$48/sqft |
Source: Star Realty Group, LLC #319080 Report a problem | ||
| 9/30/2019 | Price change | $600,000-13.7%$48/sqft |
Source: Star Realty Group, LLC #319080 Report a problem | ||
| 7/24/2019 | Listed for sale | $695,000-7.3%$55/sqft |
Source: Star Realty Group, LLC #319080 Report a problem | ||
| 12/3/2016 | Listing removed | $750,000$60/sqft |
Source: Jose Narvaez #3893916 Report a problem | ||
| 9/24/2016 | Listed for sale | $750,000$60/sqft |
Source: Jose Narvaez #3893916 Report a problem | ||
| 2/5/2015 | Listing removed | $750,000$60/sqft |
Source: STAR REALTY Report a problem | ||
| 10/11/2014 | Listed for sale | $750,000$60/sqft |
Source: STAR REALTY Report a problem | ||
| 2/27/1997 | Sold | -- |
Source: Public Record Report a problem | ||
Public tax history
| Year | Property taxes | Tax assessment |
|---|---|---|
| 2025 | $23,745 +6.2% | $815,633 +6% |
| 2024 | $22,362 +2.1% | $769,465 +2% |
| 2023 | $21,910 +50.1% | $754,377 +55.1% |
| 2022 | $14,601 -11.8% | $486,486 -11.3% |
| 2021 | $16,555 | $548,189 0% |
| 2020 | -- | $548,346 -0.9% |
| 2019 | $17,504 +10% | $553,582 +1.9% |
| 2018 | $15,919 | $543,056 +6.5% |
| 2017 | $15,919 -6.8% | $510,096 -6.2% |
| 2016 | $17,088 -1.2% | $543,540 -0.3% |
| 2015 | $17,291 | $545,123 -0.9% |
| 2014 | $17,291 | $550,219 +17.5% |
| 2013 | -- | $468,445 -2.1% |
| 2012 | -- | $478,636 +182.4% |
| 2011 | -- | $169,516 +420.2% |
| 2010 | -- | $32,588 |
| 2009 | -- | $32,588 +163.3% |
| 2008 | -- | $12,375 |
| 2007 | -- | $12,375 |
| 2006 | -- | $12,375 |
| 2005 | -- | $12,375 |
| 2004 | -- | $12,375 +20% |
| 2003 | -- | $10,313 |
| 2002 | -- | $10,313 |
| 2001 | -- | $10,313 |
| 2000 | -- | $10,313 |
Find assessor info on the county website
Monthly payment
Est. payment
Payment breakdown
Explore the cost of this home by adjusting the details. Changes won't be saved.Climate risks
Neighborhood: 78538
Nearby schools
GreatSchools rating
- 4/10David Ybarra Fine Arts AcademyGrades: 6Distance: 0.4 mi
- 2/10Edcouch-Elsa High SchoolGrades: 9-12Distance: 0.8 mi
- 4/10Ruben C Rodriguez Elementary SchoolGrades: K-5Distance: 0.5 mi
Schools provided by the listing agent
- Elementary: Adame
- Middle: Adams
- High: Agua Dulce H.S.
- District: Edcouch-Elsa ISD
Source: Greater McAllen AOR. This data may not be complete. We recommend contacting the local school district to confirm school assignments for this home.
- $--3 bd1 ba785 sqft624 W Santa Rosa Ave #5, Edcouch, TX 78538Off Market
- $--1 bd1 ba550 sqft624 W Santa Rosa Ave SUITE 15, Edcouch, TX 78538Off Market
- $--2 bd1 ba650 sqft624 W Santa Rosa Ave #18, Edcouch, TX 78538Off Market
- $--1 bd1 ba500 sqft624 W Santa Rosa Ave #17, Edcouch, TX 78538Off Market
- $--1 bd1 ba650 sqft624 W Santa Rosa Ave #13, Edcouch, TX 78538Off Market
- $72,4003 bd2 ba1.1k sqft104 S Lackland St, Edcouch, TX 78538Off Market
- $27,500-- bd-- ba-- sqftHwy 107, Edcouch, TX 78538Off Market
- $90,3002 bd1 ba1.3k sqft101 Lackland St, Edcouch, TX 78538Off Market
A local agent can set up tours, give advice and negotiate with sellers.
A local lender can help you make sure your offer is ready when you are.
Similar homes
- $1,200,0006 bd4 ba12k sqft7601 N Fm 88, Weslaco, TX 78599For Sale
MLS ID #507346, Ronaldo (Ronnie) Esparza, Exp Realty Llc. Greater McAllen AOR - $1,150,0006 bd3 ba13k sqft206 N Montevideo Ave, Edinburg, TX 78541For Sale
MLS ID #479169, Maggie Harris, Keller Williams Realty Rgv. Greater McAllen AOR - $760,0004 bd2 ba7.5k sqft406 S 6th St, Donna, TX 78537For Sale
MLS ID #476405, David A. Tobar, Trademark Real Estate Group. Greater McAllen AOR - $995,0007 bd9 ba6.8k sqft2714 Lake Shore Dr, Edinburg, TX 78539For Sale
MLS ID #509828, Myra Caridad García, The Agency Austin, Llc. Greater McAllen AOR - $720,0006 bd6 ba8.4k sqft2501 W State Highway 107, McAllen, TX 78504For SaleMLS ID #503212, Avinaash Nash Buxani, Winners Circle. Greater McAllen AOR
- $815,0003 bd3 ba9.4k sqft1601 W Samano St, Edinburg, TX 78539For SaleMLS ID #487949, Jeremiah (David) Pena, Tnt Real Estate. Greater McAllen AOR
- $975,0005 bd10 ba9.2k sqft1009 Hacienda Del Sol, Weslaco, TX 78596For Sale
MLS ID #29776216, Veronica Gonzalez, Aria Group Real Estate. RGVMLS - $1,275,0005 bd7 ba6.7k sqft4820 Town Lake Dr, McAllen, TX 78504For SaleMLS ID #511333, Gabriela Cano, Omega Realty Group. Greater McAllen AOR
- $1,099,0006 bd5 ba7.2k sqft101 E Emory Ave, McAllen, TX 78504For SaleMLS ID #509457, Melissa Garz Martinez, Capstone Realty Pllc. Greater McAllen AOR
- $1,660,0003 bd3 ba12k sqft2125 Kerria Ave, McAllen, TX 78501For SaleMLS ID #497780, Myrka Lopez, Monarca Real Estate Group Llc. Greater McAllen AOR
- $1,750,0004 bd2 ba16k sqft303 Gastel Cir, Edinburg, TX 78539For SaleMLS ID #501209, Jaime Lee Gonzalez, Keller Williams Realty Rgv. Greater McAllen AOR
- $880,0008 bd4 ba9.7k sqft304 & 306 Polk Ave, Pharr, TX 78577For SaleMLS ID #503900, Maggie Harris, Keller Williams Realty Rgv. Greater McAllen AOR
- $895,0004 bd4 ba6.7k sqft1312 W Carmen Ave, Edinburg, TX 78541For SaleMLS ID #491380, Jaime Lee Gonzalez, Keller Williams Realty Rgv. Greater McAllen AOR
- $749,9995 bd10 ba6.5k sqft824 S Louisiana Ave, Weslaco, TX 78596For SaleMLS ID #492171, Sylvia (Astrid) Munoz, Pinnacle Realty Advisors. Greater McAllen AOR
- $835,0007 bd6 ba6.4k sqft222 W Mahl St, Edinburg, TX 78539For SaleMLS ID #477269, Laura Liza Paz, Nai Stx. Greater McAllen AOR
- $1,350,0004 bd4 ba10k sqft1002 W Moore Rd, Pharr, TX 78577For SaleMLS ID #505210, Jaime Lee Gonzalez, Keller Williams Realty Rgv. Greater McAllen AOR
- $1,750,0007 bd8 ba7.1k sqft2204 E Trenton Rd, Edinburg, TX 78542For SaleMLS ID #500364, Miriam Garcia, Empower Realty Group. Greater McAllen AOR
- $800,0004 bd4 ba6.4k sqft234 E Earling Rd, Alamo, TX 78516For SaleMLS ID #486288, Maggie Harris, Keller Williams Realty Rgv. Greater McAllen AOR
