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# 29779367 · https://ricosalazar.com/properties/1014-escondido-ln-harlingen-tx-78550-29779367
$354,000
1014 Escondido Ln., Harlingen, TX 78550
- units
- 2
- ft²
- 2,690
MLS# 29779367 · Listed by Vanessa Cantu, KELLER WILLIAMS LRGV · Tel. 956-423-8877
- TypeIncome property
- Year built2026
- Lot0.15 acres
- Price / ft²$132
- Gateway International Bridge≈ 35 min approx.
Description
Brand-new construction duplex offering an outstanding opportunity for investors or owner-occupants! Each unit features 2 spacious bedrooms, 2 full bathrooms, a dedicated laundry room, and a well-designed floor plan that blends comfort, functionality, and modern style. Thoughtfully built with quality craftsmanship, each unit showcases attractive finishes, a contemporary color scheme, and inviting living spaces designed for today's lifestyle. The spacious layouts provide plenty of room for comfortable living while offering low-maintenance, modern convenience. Situated in a desirable location with easy access to schools, shopping, dining, and major roadways, this newly constructed duplex is an excellent opportunity to own a versatile income-producing property. Whether you're looking to expand your investment portfolio or live in one unit while renting the other, this property offers exceptional value and potential.
Property details
- Type
- Income property · Multi Family
- Status
- For sale
- MLS#
- 29779367
- Price
- $354,000
- Price per ft²
- $132
- Units
- 2
- Living area
- 2,690 ft²
- Lot size
- 0.15 acres
- Year built
- 2026
- Subdivision
- Escondido
- City
- Harlingen
- County
- Cameron
- Days on market
- 49
- Listed
- Sep 9, 2026
- Last updated
- Sep 9, 2026, 10:30 AM CT
Numbers for investors
Price per ft²
$132
Source: MLS listing
Days on market
49
Source: MLS listing
- Est. fixed costs per month
- $944/mo Est.
- Cash to close with 25% down
- $99,120 Est.
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.
Investment calculator · Estimates
What could it earn?
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 Not provided
- —
- Rent per unit (2 units), per month
- —
- Gross yield: rent ÷ price, before costs
- —
- minus Vacancy (8% of gross rent) Assumption
- —
- equals Rent collected
- —
- minus Property tax Estimate
- $7,788
- minus Insurance Estimate
- $3,540
- minus HOA dues, 12 months Not provided
- $0
- minus Maintenance (5% of rent collected) Assumption
- —
- minus Management (8% of rent collected) Assumption
- —
- equals Net operating income (NOI)
- —
- divided by Price MLS listing
- $354,000
- equals Cap rate
- —
Amounts are rounded to the dollar; the cap rate uses the exact figures.
Is it accurate?
It is an estimate, not a quote or a guaranteed return. It is only as good as its inputs:
- From the MLS listing:
- From a rent comparable:
- Your figures:
- Our estimates and assumptions:
- Not provided, counted as $0:
- Missing: the monthly rent. Enter it to get a cap rate.
- 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
1014 Escondido Ln., Harlingen, TX 78550 Open in Google Maps (opens in a new tab)
- Gateway International Bridge≈ 35 min approx.
- UTRGV Brownsville campus≈ 35 min approx.
- B&M International Bridge≈ 35 min approx.
- Port of Brownsville≈ 35 min approx.
- Veterans International Bridge at Los Tomates≈ 35 min approx.
- South Padre Island (Queen Isabella Causeway)≈ 45 min approx.
- SpaceX Starbase launch site, Boca Chica≈ 55 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.
- Area (opens its page)
- International bridge
- Main highway
- Ship channel
Gateway Bridge to South Padre Island: ≈ 37 km (23 mi) in a straight line.
Base map data © OpenStreetMap
Buying from Mexico with a loan?
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
- [email protected]
- Website
- https://ricosalazar.com/
Income property · Harlingen
Similar properties
Income property Income$330,000
$204/ft²
2 units · 1,615 ft² · Built 2025
1717 Clinton St ##18, Harlingen
Gross income $2,590/mo
MLS# 29780164 · Listed by Zintiha Loya, KELLER WILLIAMS LRGV · Tel. 956-423-8877
Income property$189,900
$79/ft²
7 units · 2,408 ft² · Built 1993
1110 E Madison Ave, Harlingen
MLS rent $1,300/mo · may be incomplete
MLS# 29780080 · Listed by Dalia Hernandez, Rio Realty · Tel. 956-312-8562
Income property$380,000
$95/ft²
4 units · 4,006 ft² · Built 2007
1722 Stone Dr., Harlingen
MLS rent $1,000/mo · may be incomplete
MLS# 29779946 · Listed by Mario Salinas, Coldwell Banker La Mansion Real Estate Brownsville · Tel. 956-504-2727
Income property$449,900
$141/ft²
2 units · 3,186 ft² · Built 2023
2005 New Combes Rd, Harlingen
≈ 35 min · Gateway International Bridge
MLS# 29779816 · Listed by Esther Ortega, KELLER WILLIAMS LRGV · Tel. 956-423-8877
Income property$339,500
$137/ft²
2 units · 2,474 ft² · Built 2026
806 Saint St, Harlingen
≈ 40 min · Gateway International Bridge
MLS# 29779787 · Listed by Jeffrey Razo, Coldwell Banker La Mansion Real Estate Brownsville · Tel. 956-504-2727
Income property Income$813,000
$138/ft²
6 units · 5,880 ft² · Built 2003
1801 Midlane Dr., Harlingen
Gross income $5,700/mo
MLS# 29779738 · Listed by Myra Garcia, The Agency Austin · Tel. 512-607-5113
Listing office: KELLER WILLIAMS LRGV
Listing agent: Vanessa Cantu
Office contact: 956-423-8877
MLS# 29779367 · Last updated
Want a second opinion on this one?
Ricardo can review the numbers, the area and the next steps with you, in Spanish or English.