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# 29780608 · https://ricosalazar.com/properties/1002-easter-lilly-dr-los-fresnos-tx-78566-29780608
Single-family home
1002 Easter Lilly Dr., Los Fresnos, TX 78566
$249,500
- bd
- 3
- ba
- 2
- ft²
- 1,437
MLS# 29780608 · Listed by Sandra Hamrick, Real Estate Outfitters Inc · Tel. 956-346-3034
- TypeSingle-family home
- Year built2014
- Lot0.16 acres
- Price / ft²$174
- Est. rent$1,600/mo Est.
- Port of Brownsville≈ 20 min approx.
Description
This beautiful 3-bedroom, 2-bathroom home offers a functional floor plan, a versatile bonus room, a covered patio and privacy-fenced yard. The bonus room provides flexibility for a home office, hobby room, or additional living space, while the covered patio offers comfortable setting for outdoor relaxation or entertaining. Enjoy the convenience of being withing walking distance of schools, the public library and neighborhood parks. With its versatile living spaces and convenient access to community amenities, this property offers an excellent opportunity to make it your own.
Property Details
- Type
- Single-family home · Single Family Residence
- Status
- For sale
- MLS#
- 29780608
- Price
- $249,500
- Price per ft²
- $174
- Bedrooms
- 3
- Bathrooms
- 2
- Living area
- 1,437 ft²
- Lot size
- 0.16 acres
- Year built
- 2014
- Subdivision
- Valle Alto East
- City
- Los Fresnos
- County
- Cameron
- Days on market
- 0
- Listed
- Oct 29, 2026
- Last updated
- Oct 29, 2026, 12:42 PM CT
Key Figures
Price per ft²
$174
Source: MLS listing
Estimated rent
$1,600
Gross yield 7.7%
Asking rent: median of 5 active rentals, ZIP 78566, 3 bedrooms (not signed leases) · RGV MLS, Oct 29, 2026
Days on market
0
Source: MLS listing
- Est. fixed costs per month
- $665/mo Est.
- Cash to close with 25% down
- $69,860 Est.
- Est. cap rate
- 3.0% 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
- $19,200
- Gross yield: rent ÷ price, before costs
- 7.7%
- minus Vacancy (8% of gross rent) Assumption
- $1,536
- equals Rent collected
- $17,664
- minus Property tax Estimate
- $5,489
- minus Insurance Estimate
- $2,495
- minus HOA dues, 12 months Not provided
- $0
- minus Maintenance (5% of rent collected) Assumption
- $883
- minus Management (8% of rent collected) Assumption
- $1,413
- equals Net operating income (NOI)
- $7,384
- divided by Price MLS listing
- $249,500
- equals Cap rate
- 3.0%
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
- From a rent comparable:
- Your figures:
- Our estimates and assumptions: rent, property tax, insurance, vacancy, maintenance, management
- Not provided, counted as $0: HOA
- 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
1002 Easter Lilly Dr., Los Fresnos, TX 78566 Open in Google Maps (opens in a new tab)
- Port of Brownsville≈ 20 min approx.
- UTRGV Brownsville campus≈ 20 min approx.
- Gateway International Bridge≈ 20 min approx.
- B&M International Bridge≈ 20 min approx.
- Veterans International Bridge at Los Tomates≈ 20 min approx.
- South Padre Island (Queen Isabella Causeway)≈ 30 min approx.
- SpaceX Starbase launch site, Boca Chica≈ 40 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
9175 Lake Charles Dr
Los Fresnos, TX 78566
- 4 bd
- 3 ba
- 2,044 ft²
- 0.21 acres
≈ 15 min · Port of Brownsville
$369,900
$181/ft²
MLS# 29780514 · Listed by Joshua De La Fuente, Aria Group Real Estate · Tel. 956-266-0777
NewSingle-family home
25571 San Roman Rd.
Los Fresnos, TX 78566
- 4 bd
- 2 ba
- 2,016 ft²
- 5 acres
≈ 25 min · South Padre Island (Queen Isabella Causeway)
$550,000
$273/ft²
MLS# 29780448 · Listed by Victoria Rivas, KELLER WILLIAMS LRGV · Tel. 956-423-8877
NewSingle-family home
111 Orchid Dr.
Los Fresnos, TX 78566
- 3 bd
- 3 ba
- 1,785 ft²
- 0.14 acres
Median asking rent $1,600/mo · Gross yield 5.8%
$329,000
$184/ft²
MLS# 29780442 · Listed by Alberto Cordova, GRT Realty · Tel. 956-254-0869
Single-family home
33629 Falcon Ln.
Los Fresnos, TX 78566
- 5 bd
- 2 ba
- 2,664 ft²
- 1.11 acres
≈ 20 min · Port of Brownsville
$496,000
$186/ft²
MLS# 29780407 · Listed by Denise Parra, Coastal Realty · Tel. 956-541-9000
Single-family home
39785 Palm Dr.
Los Fresnos, TX 78566
- 3 bd
- 3 ba
- 2,118 ft²
- 1.55 acres
Median asking rent $1,600/mo · Gross yield 4.1%
$474,000
$224/ft²
MLS# 29780265 · Listed by Tony Altermatt, Palm Breeze Real Estate LLC · Tel. 956-433-5333
Income property
30155 Fm 1575
Los Fresnos, TX 78566
- 2 units
- 565 ft²
- Built 1973
≈ 15 min · Port of Brownsville
$375,000
$664/ft²
MLS# 29780258 · Listed by San Juana Perez, Real Estate Outfitters Inc · Tel. 956-346-3034
Listing office: Real Estate Outfitters Inc
Listing agent: Sandra Hamrick
Office contact: 956-346-3034
MLS# 29780608 · Last updated
Contact
Get a Second Opinion
Ricardo can review the numbers, the area and the next steps with you, in Spanish or English.