REALTOR® · TREC #643769
Ricardo Salazar
RCR Real Connect Realty
- Español
- English
Ricardo Salazar · REALTOR® · TREC #643769 · RCR Real Connect Realty (broker license #9012393)
Investor sheet · MLS# 29780708 · https://ricosalazar.com/properties/1-bermuda-ln-brownsville-tx-78526-29780708
Single-family home
1 Bermuda Ln. #1, Brownsville, TX 78526
$149,000
- bd
- 3
- ba
- 2
- ft²
- 1,440
MLS# 29780708 · Listed by Maria Bradford, CORNERSTONE TX REALTY · Tel. 956-203-8552
- TypeSingle-family home
- Year built1988
- Lot0.18 acres
- Price / ft²$103
- HOA / month$210
- Est. rent$2,000/mo Est.
- Port of Brownsville≈ 10 min approx.
Description
NEW ON THE MARKET! Welcome to this beautifully maintained double-wide manufactured home located in Winter Haven Resort, an exclusive 55+ gated community offering an exceptional lifestyle and resort-style amenities. This spacious home features 3 bedrooms and 2 full bathrooms, along with an updated kitchen equipped with brand-new appliances, including a washer and dryer, electric range, microwave, and refrigerator. The kitchen also features convenient soft-close drawers, adding a modern touch. Enjoy the additional living space of a generous Texas Room, perfect for entertaining or relaxing. Step outside to the screened-in patio and take in the beautiful views of the resaca. Residents of Winter Haven Resort enjoy fantastic community amenities, including a clubhouse, three heated swimming pools, and a tennis court. Don't miss this opportunity to enjoy comfortable living in a beautiful 55+ resort community!
Property Details
- Type
- Single-family home · Manufactured/Mobile
- Status
- For sale
- MLS#
- 29780708
- Price
- $149,000
- Price per ft²
- $103
- Bedrooms
- 3
- Bathrooms
- 2
- Living area
- 1,440 ft²
- Lot size
- 0.18 acres
- Year built
- 1988
- Subdivision
- Winter Heaven
- City
- Brownsville
- County
- Cameron
- HOA
- $210/mo
- Days on market
- 0
- Listed
- Nov 2, 2026
- Last updated
- Nov 2, 2026, 3:49 PM CT
Key Figures
Price per ft²
$103
Source: MLS listing
Estimated rent
$2,000
Gross yield 16.1%
Asking rent: median of 23 active rentals, ZIP 78526, 3 bedrooms (not signed leases) · RGV MLS, Nov 2, 2026
Days on market
0
Source: MLS listing
- Est. fixed costs per month
- $607/mo Est.
- Cash to close with 25% down
- $41,720 Est.
- Est. cap rate
- 8.0% Est.
How we calculate the cap rate, and how accurate it is
General information only, not legal, tax or financial advice. Ricardo Salazar is a licensed real estate agent, not an attorney, CPA or lender. Consult qualified professionals in the U.S. and Mexico.
Estimates Only
Investment Calculator
How we calculate the cap rate, and how accurate it is
Cap rate = NOI ÷ price. NOI is the rent you would collect in a year, after vacancy, minus the costs of running the property. The loan is left out, so the cap rate measures the property as if you paid cash.
- Gross rent, 12 months Estimate
- $24,000
- Gross yield: rent ÷ price, before costs
- 16.1%
- minus Vacancy (8% of gross rent) Assumption
- $1,920
- equals Rent collected
- $22,080
- minus Property tax Estimate
- $3,278
- minus Insurance Estimate
- $1,490
- minus HOA dues, 12 months MLS listing
- $2,520
- minus Maintenance (5% of rent collected) Assumption
- $1,104
- minus Management (8% of rent collected) Assumption
- $1,766
- equals Net operating income (NOI)
- $11,922
- divided by Price MLS listing
- $149,000
- equals Cap rate
- 8.0%
Amounts are rounded to the dollar; the cap rate uses the exact figures.
Accuracy
It is an estimate, not a quote or a guaranteed return. It is only as good as its inputs:
- From the MLS listing: price, HOA
- From a rent comparable:
- Your figures:
- Our estimates and assumptions: rent, property tax, insurance, vacancy, maintenance, management
- Not provided, counted as $0:
- Missing:
- MLS figures are what the listing reports. We have not verified them.
- The tax on a listing is the seller’s last bill, and it can be lower than what you will pay: a homestead exemption, the 10% cap on homestead appraisals and an over-65 or disability tax ceiling do not carry over to an investor.
- Listings in this MLS do not include property tax, so unless you enter your own figure we use 2.2% of the price a year. Look up the property’s value and taxing units at the Cameron Appraisal District (opens in a new tab); a rental does not get the homestead exemption.
- If a listing advertises its own cap rate, it may leave out vacancy, management or other costs, which makes it look higher.
- To confirm it, ask for the current lease or rent roll, last year’s tax bill (Cameron County Tax Assessor-Collector) and your own insurance quote from a Texas-licensed agent; coastal wind and flood coverage can cost much more. For a specific property, Ricardo can ask the listing agent for the lease, the tax bill and what the seller pays for insurance.
What It Leaves Out
- The mortgage. Your loan shows up in cash flow and cash-on-cash, not in the cap rate.
- Big repairs and replacements (roof, A/C, appliances) and savings set aside for them.
- Utilities, lawn care or pest control, if the owner pays them.
- Closing costs, leasing fees, income taxes in the U.S. or Mexico, and depreciation.
Location and Drive Times
1 Bermuda Ln. #1, Brownsville, TX 78526 Open in Google Maps (opens in a new tab)
- Port of Brownsville≈ 10 min approx.
- UTRGV Brownsville campus≈ 10 min approx.
- Gateway International Bridge≈ 10 min approx.
- B&M International Bridge≈ 10 min approx.
- Veterans International Bridge at Los Tomates≈ 10 min approx.
- South Padre Island (Queen Isabella Causeway)≈ 30 min approx.
- SpaceX Starbase launch site, Boca Chica≈ 30 min approx.
Approximate car times computed from the map: city pace for the first 10 km, highway pace after that, and trips that would cross the ship channel go around it by the Port. They do not include traffic, bridge waits or launch-day road closures.
Schematic
Approximate positions; not a navigation map.
- Port of Brownsville
- SpaceX Starbase
- South Padre Island
- Brownsville
- Los Fresnos
- Rancho Viejo · Olmito
Base map data © OpenStreetMap
Financing for Foreign Buyers
Ricardo is not a lender. Ask him which loan types exist for foreign buyers and which documents lenders usually request.
Ask About This Property
- Phone / WhatsApp
- +1 (956) 592-5052
- rico.salazar20@gmail.com
- Website
- https://ricosalazar.com/
Message Received
Ricardo has your message and will reply through the channel you chose.
Open WhatsApp nowSingle-family home
Similar Properties
-
NewSingle-family home
3744 Boca Chica Blvd. #104E
Brownsville, TX 78521
- 2 bd
- 2 ba
- 1,327 ft²
Median asking rent $1,250/mo · Gross yield 6.8%
$219,000
$165/ft²
MLS# 29780699 · Listed by Monica Benavides Team, THE MBTEAM · Tel. 956-357-4632
NewSingle-family home
468 Agua Viva Ln.
Brownsville, TX 78526
- 3 bd
- 2 ba
- 1,448 ft²
- 0.24 acres
Median asking rent $2,000/mo · Gross yield 9.6%
$249,000
$172/ft²
MLS# 29780698 · Listed by Ramiro Aguirre, SPI Realty · Tel. 956-761-6444
NewSingle-family home
7184 Dominica Dr #2
Brownsville, TX 78520
- 4 bd
- 4 ba
- 1,802 ft²
- 0.15 acres
Median asking rent $2,250/mo · Gross yield 10.4%
$259,000
$144/ft²
MLS# 29780689 · Listed by Alicia Villarreal, Access Realty RGV · Tel. 956-867-1565
NewSingle-family home
1343 Guiseppe Verdi
Brownsville, TX 78526
- 4 bd
- 3 ba
- 2,325 ft²
- 0.17 acres
≈ 20 min · Gateway International Bridge
$449,000
$193/ft²
MLS# 29780687 · Listed by Jose Nieto, GRT Realty · Tel. 956-254-0869
NewSingle-family home
37 1/2 D St.
Brownsville, TX 78520
- 3 bd
- 2 ba
- 2,466 ft²
- 0.13 acres
Median asking rent $1,800/mo · Gross yield 8.0%
$269,000
$109/ft²
MLS# 29780685 · Listed by Christine Yvette Cantu Troiani, Regali Realty · Tel. 956-371-9172
NewSingle-family home
3761 Paseo Cafetos St
Brownsville, TX 78520
- 3 bd
- 2 ba
- 1,699 ft²
- 0.16 acres
Median asking rent $1,800/mo · Gross yield 6.9%
$314,500
$185/ft²
MLS# 29780682 · Listed by Alejandro Cortez, Texas Stars Realty Group, LLC · Tel. 956-455-4422
Listing office: CORNERSTONE TX REALTY
Listing agent: Maria Bradford
Office contact: 956-203-8552
MLS# 29780708 · Last updated
Contact
Get a Second Opinion
Ricardo can review the numbers, the area and the next steps with you, in Spanish or English.