Stephanie Willey
Capitol Ranch Real Estate, LLC
8Plex Investment Opportunity in Pharr, TX! Discover 744 Hall Acres Rd, a turnkey income-producing property featuring eight modern 3-bedroom, 2.5-bath units. With a solid monthly income of $10,100, a NOI of $86,487, and a cap rate of 6.92%, this property promises impressive long-term financial rewards. Fully equipped with essential appliances, it's designed to attract quality tenants seeking comfort and convenience. Priced at $1,250,000, this is your chance to own a gem in a prime location.
Conveying Appliances:Refrigerator, Stove Range-Electric Coil, Dishwasher, Washer, Dryer
Directions: From the intersection of South Jackson Road and Hall Acres Road head East on Hall Acres Road property will be on the left hand side past Palmer Elementary School. Use GPS
Stephanie Willey
Capitol Ranch Real Estate, LLC
Ask Stephanie a Question
Monthly Payment | $10,108.17 |
Total Principal & Interest | $2,425,959.84 |
# | Payment | Interest | Principle | Balance |
1 | $10,108.17 | $7,864.58 | $2,243.58 | $1,247,756.42 |
2 | $10,108.17 | $7,850.47 | $2,257.70 | $1,245,498.72 |
3 | $10,108.17 | $7,836.26 | $2,271.90 | $1,243,226.82 |
4 | $10,108.17 | $7,821.97 | $2,286.20 | $1,240,940.62 |
5 | $10,108.17 | $7,807.58 | $2,300.58 | $1,238,640.04 |
6 | $10,108.17 | $7,793.11 | $2,315.06 | $1,236,324.98 |
7 | $10,108.17 | $7,778.54 | $2,329.62 | $1,233,995.36 |
8 | $10,108.17 | $7,763.89 | $2,344.28 | $1,231,651.08 |
9 | $10,108.17 | $7,749.14 | $2,359.03 | $1,229,292.05 |
10 | $10,108.17 | $7,734.30 | $2,373.87 | $1,226,918.18 |
11 | $10,108.17 | $7,719.36 | $2,388.81 | $1,224,529.38 |
12 | $10,108.17 | $7,704.33 | $2,403.84 | $1,222,125.54 |
13 | $10,108.17 | $7,689.21 | $2,418.96 | $1,219,706.58 |
14 | $10,108.17 | $7,673.99 | $2,434.18 | $1,217,272.40 |
15 | $10,108.17 | $7,658.67 | $2,449.49 | $1,214,822.91 |
16 | $10,108.17 | $7,643.26 | $2,464.91 | $1,212,358.01 |
17 | $10,108.17 | $7,627.75 | $2,480.41 | $1,209,877.59 |
18 | $10,108.17 | $7,612.15 | $2,496.02 | $1,207,381.57 |
19 | $10,108.17 | $7,596.44 | $2,511.72 | $1,204,869.85 |
20 | $10,108.17 | $7,580.64 | $2,527.53 | $1,202,342.32 |
21 | $10,108.17 | $7,564.74 | $2,543.43 | $1,199,798.89 |
22 | $10,108.17 | $7,548.73 | $2,559.43 | $1,197,239.46 |
23 | $10,108.17 | $7,532.63 | $2,575.53 | $1,194,663.93 |
24 | $10,108.17 | $7,516.43 | $2,591.74 | $1,192,072.19 |
25 | $10,108.17 | $7,500.12 | $2,608.05 | $1,189,464.14 |
26 | $10,108.17 | $7,483.71 | $2,624.45 | $1,186,839.69 |
27 | $10,108.17 | $7,467.20 | $2,640.97 | $1,184,198.72 |
28 | $10,108.17 | $7,450.58 | $2,657.58 | $1,181,541.14 |
29 | $10,108.17 | $7,433.86 | $2,674.30 | $1,178,866.84 |
30 | $10,108.17 | $7,417.04 | $2,691.13 | $1,176,175.71 |
31 | $10,108.17 | $7,400.11 | $2,708.06 | $1,173,467.65 |
32 | $10,108.17 | $7,383.07 | $2,725.10 | $1,170,742.55 |
33 | $10,108.17 | $7,365.92 | $2,742.24 | $1,168,000.31 |
34 | $10,108.17 | $7,348.67 | $2,759.50 | $1,165,240.81 |
35 | $10,108.17 | $7,331.31 | $2,776.86 | $1,162,463.95 |
36 | $10,108.17 | $7,313.84 | $2,794.33 | $1,159,669.62 |
37 | $10,108.17 | $7,296.25 | $2,811.91 | $1,156,857.71 |
38 | $10,108.17 | $7,278.56 | $2,829.60 | $1,154,028.10 |
39 | $10,108.17 | $7,260.76 | $2,847.41 | $1,151,180.70 |
40 | $10,108.17 | $7,242.85 | $2,865.32 | $1,148,315.38 |
41 | $10,108.17 | $7,224.82 | $2,883.35 | $1,145,432.03 |
42 | $10,108.17 | $7,206.68 | $2,901.49 | $1,142,530.54 |
43 | $10,108.17 | $7,188.42 | $2,919.74 | $1,139,610.80 |
44 | $10,108.17 | $7,170.05 | $2,938.11 | $1,136,672.68 |
45 | $10,108.17 | $7,151.57 | $2,956.60 | $1,133,716.08 |
46 | $10,108.17 | $7,132.96 | $2,975.20 | $1,130,740.88 |
47 | $10,108.17 | $7,114.24 | $2,993.92 | $1,127,746.96 |
48 | $10,108.17 | $7,095.41 | $3,012.76 | $1,124,734.20 |
49 | $10,108.17 | $7,076.45 | $3,031.71 | $1,121,702.49 |
50 | $10,108.17 | $7,057.38 | $3,050.79 | $1,118,651.70 |
51 | $10,108.17 | $7,038.18 | $3,069.98 | $1,115,581.72 |
52 | $10,108.17 | $7,018.87 | $3,089.30 | $1,112,492.42 |
53 | $10,108.17 | $6,999.43 | $3,108.73 | $1,109,383.68 |
54 | $10,108.17 | $6,979.87 | $3,128.29 | $1,106,255.39 |
55 | $10,108.17 | $6,960.19 | $3,147.98 | $1,103,107.41 |
56 | $10,108.17 | $6,940.38 | $3,167.78 | $1,099,939.63 |
57 | $10,108.17 | $6,920.45 | $3,187.71 | $1,096,751.92 |
58 | $10,108.17 | $6,900.40 | $3,207.77 | $1,093,544.15 |
59 | $10,108.17 | $6,880.22 | $3,227.95 | $1,090,316.20 |
60 | $10,108.17 | $6,859.91 | $3,248.26 | $1,087,067.94 |
61 | $10,108.17 | $6,839.47 | $3,268.70 | $1,083,799.24 |
62 | $10,108.17 | $6,818.90 | $3,289.26 | $1,080,509.98 |
63 | $10,108.17 | $6,798.21 | $3,309.96 | $1,077,200.02 |
64 | $10,108.17 | $6,777.38 | $3,330.78 | $1,073,869.24 |
65 | $10,108.17 | $6,756.43 | $3,351.74 | $1,070,517.50 |
66 | $10,108.17 | $6,735.34 | $3,372.83 | $1,067,144.68 |
67 | $10,108.17 | $6,714.12 | $3,394.05 | $1,063,750.63 |
68 | $10,108.17 | $6,692.76 | $3,415.40 | $1,060,335.23 |
69 | $10,108.17 | $6,671.28 | $3,436.89 | $1,056,898.34 |
70 | $10,108.17 | $6,649.65 | $3,458.51 | $1,053,439.82 |
71 | $10,108.17 | $6,627.89 | $3,480.27 | $1,049,959.55 |
72 | $10,108.17 | $6,606.00 | $3,502.17 | $1,046,457.38 |
73 | $10,108.17 | $6,583.96 | $3,524.20 | $1,042,933.17 |
74 | $10,108.17 | $6,561.79 | $3,546.38 | $1,039,386.79 |
75 | $10,108.17 | $6,539.48 | $3,568.69 | $1,035,818.10 |
76 | $10,108.17 | $6,517.02 | $3,591.14 | $1,032,226.96 |
77 | $10,108.17 | $6,494.43 | $3,613.74 | $1,028,613.22 |
78 | $10,108.17 | $6,471.69 | $3,636.47 | $1,024,976.75 |
79 | $10,108.17 | $6,448.81 | $3,659.35 | $1,021,317.39 |
80 | $10,108.17 | $6,425.79 | $3,682.38 | $1,017,635.02 |
81 | $10,108.17 | $6,402.62 | $3,705.55 | $1,013,929.47 |
82 | $10,108.17 | $6,379.31 | $3,728.86 | $1,010,200.61 |
83 | $10,108.17 | $6,355.85 | $3,752.32 | $1,006,448.29 |
84 | $10,108.17 | $6,332.24 | $3,775.93 | $1,002,672.36 |
85 | $10,108.17 | $6,308.48 | $3,799.69 | $998,872.68 |
86 | $10,108.17 | $6,284.57 | $3,823.59 | $995,049.08 |
87 | $10,108.17 | $6,260.52 | $3,847.65 | $991,201.44 |
88 | $10,108.17 | $6,236.31 | $3,871.86 | $987,329.58 |
89 | $10,108.17 | $6,211.95 | $3,896.22 | $983,433.36 |
90 | $10,108.17 | $6,187.43 | $3,920.73 | $979,512.63 |
91 | $10,108.17 | $6,162.77 | $3,945.40 | $975,567.23 |
92 | $10,108.17 | $6,137.94 | $3,970.22 | $971,597.01 |
93 | $10,108.17 | $6,112.96 | $3,995.20 | $967,601.81 |
94 | $10,108.17 | $6,087.83 | $4,020.34 | $963,581.47 |
95 | $10,108.17 | $6,062.53 | $4,045.63 | $959,535.84 |
96 | $10,108.17 | $6,037.08 | $4,071.09 | $955,464.75 |
97 | $10,108.17 | $6,011.47 | $4,096.70 | $951,368.05 |
98 | $10,108.17 | $5,985.69 | $4,122.48 | $947,245.57 |
99 | $10,108.17 | $5,959.75 | $4,148.41 | $943,097.16 |
100 | $10,108.17 | $5,933.65 | $4,174.51 | $938,922.65 |
101 | $10,108.17 | $5,907.39 | $4,200.78 | $934,721.87 |
102 | $10,108.17 | $5,880.96 | $4,227.21 | $930,494.66 |
103 | $10,108.17 | $5,854.36 | $4,253.80 | $926,240.86 |
104 | $10,108.17 | $5,827.60 | $4,280.57 | $921,960.29 |
105 | $10,108.17 | $5,800.67 | $4,307.50 | $917,652.79 |
106 | $10,108.17 | $5,773.57 | $4,334.60 | $913,318.19 |
107 | $10,108.17 | $5,746.29 | $4,361.87 | $908,956.32 |
108 | $10,108.17 | $5,718.85 | $4,389.32 | $904,567.00 |
109 | $10,108.17 | $5,691.23 | $4,416.93 | $900,150.07 |
110 | $10,108.17 | $5,663.44 | $4,444.72 | $895,705.35 |
111 | $10,108.17 | $5,635.48 | $4,472.69 | $891,232.66 |
112 | $10,108.17 | $5,607.34 | $4,500.83 | $886,731.84 |
113 | $10,108.17 | $5,579.02 | $4,529.14 | $882,202.69 |
114 | $10,108.17 | $5,550.53 | $4,557.64 | $877,645.05 |
115 | $10,108.17 | $5,521.85 | $4,586.32 | $873,058.74 |
116 | $10,108.17 | $5,492.99 | $4,615.17 | $868,443.56 |
117 | $10,108.17 | $5,463.96 | $4,644.21 | $863,799.36 |
118 | $10,108.17 | $5,434.74 | $4,673.43 | $859,125.93 |
119 | $10,108.17 | $5,405.33 | $4,702.83 | $854,423.10 |
120 | $10,108.17 | $5,375.75 | $4,732.42 | $849,690.68 |
121 | $10,108.17 | $5,345.97 | $4,762.20 | $844,928.48 |
122 | $10,108.17 | $5,316.01 | $4,792.16 | $840,136.32 |
123 | $10,108.17 | $5,285.86 | $4,822.31 | $835,314.01 |
124 | $10,108.17 | $5,255.52 | $4,852.65 | $830,461.37 |
125 | $10,108.17 | $5,224.99 | $4,883.18 | $825,578.19 |
126 | $10,108.17 | $5,194.26 | $4,913.90 | $820,664.28 |
127 | $10,108.17 | $5,163.35 | $4,944.82 | $815,719.46 |
128 | $10,108.17 | $5,132.23 | $4,975.93 | $810,743.53 |
129 | $10,108.17 | $5,100.93 | $5,007.24 | $805,736.29 |
130 | $10,108.17 | $5,069.42 | $5,038.74 | $800,697.55 |
131 | $10,108.17 | $5,037.72 | $5,070.44 | $795,627.11 |
132 | $10,108.17 | $5,005.82 | $5,102.35 | $790,524.76 |
133 | $10,108.17 | $4,973.72 | $5,134.45 | $785,390.31 |
134 | $10,108.17 | $4,941.41 | $5,166.75 | $780,223.56 |
135 | $10,108.17 | $4,908.91 | $5,199.26 | $775,024.30 |
136 | $10,108.17 | $4,876.19 | $5,231.97 | $769,792.33 |
137 | $10,108.17 | $4,843.28 | $5,264.89 | $764,527.44 |
138 | $10,108.17 | $4,810.15 | $5,298.01 | $759,229.43 |
139 | $10,108.17 | $4,776.82 | $5,331.35 | $753,898.08 |
140 | $10,108.17 | $4,743.28 | $5,364.89 | $748,533.19 |
141 | $10,108.17 | $4,709.52 | $5,398.64 | $743,134.55 |
142 | $10,108.17 | $4,675.55 | $5,432.61 | $737,701.93 |
143 | $10,108.17 | $4,641.37 | $5,466.79 | $732,235.14 |
144 | $10,108.17 | $4,606.98 | $5,501.19 | $726,733.96 |
145 | $10,108.17 | $4,572.37 | $5,535.80 | $721,198.16 |
146 | $10,108.17 | $4,537.54 | $5,570.63 | $715,627.53 |
147 | $10,108.17 | $4,502.49 | $5,605.68 | $710,021.85 |
148 | $10,108.17 | $4,467.22 | $5,640.95 | $704,380.91 |
149 | $10,108.17 | $4,431.73 | $5,676.44 | $698,704.47 |
150 | $10,108.17 | $4,396.02 | $5,712.15 | $692,992.32 |
151 | $10,108.17 | $4,360.08 | $5,748.09 | $687,244.23 |
152 | $10,108.17 | $4,323.91 | $5,784.25 | $681,459.98 |
153 | $10,108.17 | $4,287.52 | $5,820.65 | $675,639.33 |
154 | $10,108.17 | $4,250.90 | $5,857.27 | $669,782.06 |
155 | $10,108.17 | $4,214.05 | $5,894.12 | $663,887.94 |
156 | $10,108.17 | $4,176.96 | $5,931.20 | $657,956.74 |
157 | $10,108.17 | $4,139.64 | $5,968.52 | $651,988.22 |
158 | $10,108.17 | $4,102.09 | $6,006.07 | $645,982.14 |
159 | $10,108.17 | $4,064.30 | $6,043.86 | $639,938.28 |
160 | $10,108.17 | $4,026.28 | $6,081.89 | $633,856.39 |
161 | $10,108.17 | $3,988.01 | $6,120.15 | $627,736.24 |
162 | $10,108.17 | $3,949.51 | $6,158.66 | $621,577.58 |
163 | $10,108.17 | $3,910.76 | $6,197.41 | $615,380.18 |
164 | $10,108.17 | $3,871.77 | $6,236.40 | $609,143.78 |
165 | $10,108.17 | $3,832.53 | $6,275.64 | $602,868.14 |
166 | $10,108.17 | $3,793.05 | $6,315.12 | $596,553.02 |
167 | $10,108.17 | $3,753.31 | $6,354.85 | $590,198.17 |
168 | $10,108.17 | $3,713.33 | $6,394.84 | $583,803.33 |
169 | $10,108.17 | $3,673.10 | $6,435.07 | $577,368.26 |
170 | $10,108.17 | $3,632.61 | $6,475.56 | $570,892.70 |
171 | $10,108.17 | $3,591.87 | $6,516.30 | $564,376.40 |
172 | $10,108.17 | $3,550.87 | $6,557.30 | $557,819.11 |
173 | $10,108.17 | $3,509.61 | $6,598.55 | $551,220.55 |
174 | $10,108.17 | $3,468.10 | $6,640.07 | $544,580.48 |
175 | $10,108.17 | $3,426.32 | $6,681.85 | $537,898.63 |
176 | $10,108.17 | $3,384.28 | $6,723.89 | $531,174.75 |
177 | $10,108.17 | $3,341.97 | $6,766.19 | $524,408.56 |
178 | $10,108.17 | $3,299.40 | $6,808.76 | $517,599.79 |
179 | $10,108.17 | $3,256.57 | $6,851.60 | $510,748.19 |
180 | $10,108.17 | $3,213.46 | $6,894.71 | $503,853.48 |
181 | $10,108.17 | $3,170.08 | $6,938.09 | $496,915.40 |
182 | $10,108.17 | $3,126.43 | $6,981.74 | $489,933.66 |
183 | $10,108.17 | $3,082.50 | $7,025.67 | $482,907.99 |
184 | $10,108.17 | $3,038.30 | $7,069.87 | $475,838.12 |
185 | $10,108.17 | $2,993.81 | $7,114.35 | $468,723.77 |
186 | $10,108.17 | $2,949.05 | $7,159.11 | $461,564.66 |
187 | $10,108.17 | $2,904.01 | $7,204.16 | $454,360.50 |
188 | $10,108.17 | $2,858.68 | $7,249.48 | $447,111.02 |
189 | $10,108.17 | $2,813.07 | $7,295.09 | $439,815.93 |
190 | $10,108.17 | $2,767.18 | $7,340.99 | $432,474.94 |
191 | $10,108.17 | $2,720.99 | $7,387.18 | $425,087.76 |
192 | $10,108.17 | $2,674.51 | $7,433.66 | $417,654.10 |
193 | $10,108.17 | $2,627.74 | $7,480.43 | $410,173.68 |
194 | $10,108.17 | $2,580.68 | $7,527.49 | $402,646.19 |
195 | $10,108.17 | $2,533.32 | $7,574.85 | $395,071.34 |
196 | $10,108.17 | $2,485.66 | $7,622.51 | $387,448.83 |
197 | $10,108.17 | $2,437.70 | $7,670.47 | $379,778.36 |
198 | $10,108.17 | $2,389.44 | $7,718.73 | $372,059.64 |
199 | $10,108.17 | $2,340.88 | $7,767.29 | $364,292.34 |
200 | $10,108.17 | $2,292.01 | $7,816.16 | $356,476.18 |
201 | $10,108.17 | $2,242.83 | $7,865.34 | $348,610.85 |
202 | $10,108.17 | $2,193.34 | $7,914.82 | $340,696.03 |
203 | $10,108.17 | $2,143.55 | $7,964.62 | $332,731.41 |
204 | $10,108.17 | $2,093.44 | $8,014.73 | $324,716.67 |
205 | $10,108.17 | $2,043.01 | $8,065.16 | $316,651.52 |
206 | $10,108.17 | $1,992.27 | $8,115.90 | $308,535.62 |
207 | $10,108.17 | $1,941.20 | $8,166.96 | $300,368.65 |
208 | $10,108.17 | $1,889.82 | $8,218.35 | $292,150.31 |
209 | $10,108.17 | $1,838.11 | $8,270.05 | $283,880.25 |
210 | $10,108.17 | $1,786.08 | $8,322.09 | $275,558.17 |
211 | $10,108.17 | $1,733.72 | $8,374.45 | $267,183.72 |
212 | $10,108.17 | $1,681.03 | $8,427.14 | $258,756.59 |
213 | $10,108.17 | $1,628.01 | $8,480.16 | $250,276.43 |
214 | $10,108.17 | $1,574.66 | $8,533.51 | $241,742.92 |
215 | $10,108.17 | $1,520.97 | $8,587.20 | $233,155.72 |
216 | $10,108.17 | $1,466.94 | $8,641.23 | $224,514.49 |
217 | $10,108.17 | $1,412.57 | $8,695.60 | $215,818.90 |
218 | $10,108.17 | $1,357.86 | $8,750.31 | $207,068.59 |
219 | $10,108.17 | $1,302.81 | $8,805.36 | $198,263.23 |
220 | $10,108.17 | $1,247.41 | $8,860.76 | $189,402.47 |
221 | $10,108.17 | $1,191.66 | $8,916.51 | $180,485.96 |
222 | $10,108.17 | $1,135.56 | $8,972.61 | $171,513.36 |
223 | $10,108.17 | $1,079.10 | $9,029.06 | $162,484.29 |
224 | $10,108.17 | $1,022.30 | $9,085.87 | $153,398.43 |
225 | $10,108.17 | $965.13 | $9,143.03 | $144,255.39 |
226 | $10,108.17 | $907.61 | $9,200.56 | $135,054.83 |
227 | $10,108.17 | $849.72 | $9,258.45 | $125,796.39 |
228 | $10,108.17 | $791.47 | $9,316.70 | $116,479.69 |
229 | $10,108.17 | $732.85 | $9,375.31 | $107,104.37 |
230 | $10,108.17 | $673.87 | $9,434.30 | $97,670.07 |
231 | $10,108.17 | $614.51 | $9,493.66 | $88,176.42 |
232 | $10,108.17 | $554.78 | $9,553.39 | $78,623.03 |
233 | $10,108.17 | $494.67 | $9,613.50 | $69,009.53 |
234 | $10,108.17 | $434.18 | $9,673.98 | $59,335.55 |
235 | $10,108.17 | $373.32 | $9,734.85 | $49,600.70 |
236 | $10,108.17 | $312.07 | $9,796.09 | $39,804.61 |
237 | $10,108.17 | $250.44 | $9,857.73 | $29,946.88 |
238 | $10,108.17 | $188.42 | $9,919.75 | $20,027.13 |
239 | $10,108.17 | $126.00 | $9,982.16 | $10,044.97 |
240 | $10,108.17 | $63.20 | $10,044.97 | $0.00 |
All information should be independently reviewed and verified for accuracy. IDX information is provided exclusively for consumers' personal, noncommercial use and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information current as of March 30, 2025 at 12:00:00 PM UTC.
You may not reproduce or redistribute this data, it is for viewing purposes only. This data is deemed reliable, but is not guaranteed accurate by the MLS or NTREIS. This data was last updated on: March 30, 2025 at 12:00:00 PM UTC
Listed By: Shellia Gowins of Alliance Real Estate Group
Notifications