405 Rafael Drive San Juan, TX $ 509,000
405 Rafael Drive
$ 509,000
Share Save

405 Rafael Drive

San Juan, TX, 78589
$ 509,000
Bedrooms-- Baths0.0 Sq 4,456

Monthly Estimate*

$ 3,516

405 Rafael Drive, San Juan, TX 78589 - Image 1
405 Rafael Drive, San Juan, TX 78589 - Image 2
405 Rafael Drive, San Juan, TX 78589 - Image 3
405 Rafael Drive, San Juan, TX 78589 - Image 4
405 Rafael Drive, San Juan, TX 78589 - Image 5
405 Rafael Drive, San Juan, TX 78589 - Image 6
405 Rafael Drive, San Juan, TX 78589 - Image 7
405 Rafael Drive, San Juan, TX 78589 - Image 8
405 Rafael Drive, San Juan, TX 78589 - Image 9
405 Rafael Drive, San Juan, TX 78589 - Image 10
405 Rafael Drive, San Juan, TX 78589 - Image 11

Multi-Family Home for sale in San Juan, TX

for $509,000. This 4,456 square foot home was built in 2022 on a lot size of 0.2391.

Excellent investment opportunity in San Juan! Built in 2022, this modern fourplex features four spacious 3-bedroom, 2-bath units with approximately 1,114 sq. ft. each and combined monthly rents of $5,125. Offered at $509,000, the property generates $61,500 in annual gross income and an estimated $43,419 NOI, producing an attractive 8.53% cap rate based on the expenses provided. Three matching fourplexes are available and may be purchased individually or together as a 12-unit portfolio for $1,527,000. Combined, the portfolio generates approximately $184,500 in annual gross income with an estimated $130,257 NOI, maintaining an 8.53% cap rate—an outstanding opportunity to acquire newer construction with immediate income and long-term portfolio potential. And there's still room to negotiate - which means...an even BETTER CAP RATE.

See more

Multi-Family Active

Price

$ 509,000

Property Type

Multi-Family

Taxes

$ 11,482

Style

Quadruplex

Lot Size

0.2391

Year Built

2022

Town/City

San Juan

County/Region

Hidalgo

MLS | Web ID

514796

Features
General
Sewer City Sewer
Possession Closing and Funding
HOA Fee 650
Property Subtype Quadruplex
Tax Year 2025
Community Features Curbs Sidewalks Street Lights
County Hidalgo
Property Type Residential Income
HOA true
Subdivision Name Carroll Estates
Status Active
Directions From expressway 83 exit Cesar Chavez. Travel south to Carrol Rd. and make a left. Make a left on Rafael Dr. Property will be located on the left.
High School PSJA H.S.
City San Juan
High School District PSJA ISD
Lot Size Units Square Feet
Lot Size Square Feet 10415.196
Elementary School Clover
Tax Annual Amount 11482
Home Warranty Y/N false
Middle/Junior High School Austin
Building Area Units Square Feet
Living Area Units Square Feet
Standard Status Active
Middle/Junior School District PSJA ISD
Elementary School District PSJA ISD
Legal Description CARROLL ESTATES LOT 98
Freehold BBO VOW IDX
Living Area 4456
Cooling Central Air Electric
Roof Composition Shingle
Appliances Electric Water Heater Dryer Microwave Stove/Range-Electric Coil Washer
Garage Spaces 0
Construction Materials Stone Stucco
Year Built 2022
Stories Count 1
Energy Efficient Thermostat
Garage Y/N false
Carport Spaces 8
Carport Y/N true
Year Built Source HCAD
Heating Central Electric
Patio/Porch Features Patio
Assoc Fee Paid Per Annually
Association Name Carroll Estates HOA
Insurance Expense 1636
Security Features Smoke Detector(s)
Other Structures Outbuilding (None)
Gross Income 61500
MaintenanceExpense 250
Number Of Units Total 4
See more
Interior
Interior Amenities Ceiling Fan(s) Dryer Microwave Washer
Flooring Tile
Air Conditioning Y/N true
Heating Y/N true
Laundry Features Laundry Closet Washer/Dryer Connection
See more
Exterior
Water Source Public
Lot Size Area 10415.196
Lot Size Acres 0.2391
Road Surface Type Paved
Irrigation Water Rights Y/N false
Lot Features Curb & Gutters Sidewalks
Fencing Wood
Exterior Amenities Sprinkler System
Parking Features Detached Other Garage or Carport
Total Parking 8
Foundation Details Slab
Building Area Total 4456
Covered Spaces 8
Pool YN false
Number of Separate Water Meters 5
Number of Buildings 2
See more
* Excluded Features
List By
Winners Circle

Broker

Affordability Calculator

$4,472
Per Month
79%
21%
0%
Monthly Principal & Interest
$3,516
Monthly Property Taxes
$957
Monthly Home Insurance
--
Default based on a 30-year fixed rate of 7.375% with 20% down. The estimated payment is offered for convenience and is not an offer of credit. Due to market fluctuations, interest rates are subject to change at any time and without notice. Your individual rate may vary. Rates may differ for FHA, VA or jumbo loans.
Learn more about how to save

Discover how much house you can afford

Your dream home may be within reach.

Learn More about how to save

The time to sell is now
THE TIME TO SELL IS NOW! What's my home worth?
Nearby
0 Elementary School
0 Middle School
PSJA H.S. High School High School
Pricing History
DatePricePrice ChangeDescription
9/9/2026$509,000 Listed Price

Map


See all

405 Rafael Drive, San Juan, TX, 78589 is a Multi-Family Home for sale at $509,000 with 4,456 sqft and a lot size of 0.2391. 405 Rafael Drive has 0.0 baths and was built in 2022. The property's zip code is 78589 which is in San Juan, TX