4
4.5
5,200 ft2
PR9118551
Income-Producing Estate with Multi-Unit Expansion Potential – Dorado
Valle Verde is a fully operational income-producing estate currently configured with two active rental units — a 3-bedroom, 3-bath main residence with private pool and an independent studio — while offering built-in infrastructure for up to three additional units within a separate detached structure, including a nearly completed 1-bedroom apartment and expansion space supported by a secondary pool nearing completion.
The main residence and independent studio are currently generating approximately $105,000 in combined annual gross income.
The property may be enjoyed as a primary residence, a second home with income potential, or operated as a scalable multi-unit investment platform, offering a rare combination of lifestyle, privacy, and measurable return in one of Dorado’s most desirable residential settings.
Separate from the main residence, a fully independent detached structure includes a substantially built 1-bedroom apartment requiring only the installation of a kitchenette and furnishings to become operational. The structure also offers built space for an additional 1-bedroom unit and a studio. A small secondary pool has been constructed for this area and awaits final detailing, allowing the next owner to complete and customize the expansion to their preference.
With the activation of the three additional units, total projected gross income has the potential to reach approximately $189,420 annually.
After applying an estimated 30% operating expense ratio, projected net operating income would be approximately $132,594 representing a potential cap rate of approximately 12% at the current list price.
This configuration positions Valle Verde not simply as a residence, but as a scalable multi-unit income compound with layered growth potential and multiple operational strategies.
Listing updated: February 25, 2026 at 09:53pm
Listed by Realtor: Erick Ramos
Listed by office: ILIA MARTINEZ & ASSOCIATES
Source: Stellar MLS
MLS # ID - PR9118551
Listing information provided through the IDX program is deemed reliable but is not guaranteed accurate by Stellar MLS or the listing broker. All data is subject to errors, omissions, changes in price, prior sale, or withdrawal without notice.
The information displayed is for consumers’ personal, non-commercial use and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing or renting. All measurements, square footage, and property details are approximate and should be independently verified.
Listings marked with the IDX logo are provided courtesy of Stellar MLS. © Stellar MLS. All rights reserved.
[email protected]
+1 (800) 239-9436
1183 Vaughn Street, Level 5, Nashville, TN 37203
Demo text Managing Partner & Lead Broker | Jason Malfrey
Use the form below to contact us!