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# 29780626 · https://ricosalazar.com/properties/1122-e-jackson-st-harlingen-tx-78550-29780626
Single-family home
1122 E Jackson St., Harlingen, TX 78550
$118,000
- bd
- 3
- ba
- 1
- ft²
- 1,280
MLS# 29780626 · Listed by Jorge Valdez, Imperio Real Estate · Tel. 956-803-0341
- TypeSingle-family home
- Year built1950
- Lot0.16 acres
- Price / ft²$92
- Est. rent$1,625/mo Est.
- Gateway International Bridge≈ 35 min approx.
Description
Discover this 3 bedroom, 1 bath home nestled on a corner lot in a quiet, established Harlingen neighborhood! Conveniently located near schools, parks, restaurants, shopping, and the expressway, making everyday living easy. The home includes appliances that convey and a storage shed for added convenience. Whether you're looking for a place to call home or an opportunity to expand your investment portfolio, this property offers location, comfort, and potential. Schedule your showing today!
Property Details
- Type
- Single-family home · Single Family Residence
- Status
- For sale
- MLS#
- 29780626
- Price
- $118,000
- Price per ft²
- $92
- Bedrooms
- 3
- Bathrooms
- 1
- Living area
- 1,280 ft²
- Lot size
- 0.16 acres
- Year built
- 1950
- Subdivision
- Miller
- City
- Harlingen
- County
- Cameron
- Days on market
- 0
- Listed
- Oct 29, 2026
- Last updated
- Oct 29, 2026, 4:58 PM CT
Key Figures
Price per ft²
$92
Source: MLS listing
Estimated rent
$1,625
Gross yield 16.5%
Asking rent: median of 14 active rentals, ZIP 78550, 3 bedrooms (not signed leases) · RGV MLS, Oct 29, 2026
Days on market
0
Source: MLS listing
- Est. fixed costs per month
- $315/mo Est.
- Cash to close with 25% down
- $33,040 Est.
- Est. cap rate
- 10.0% 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
- $19,500
- Gross yield: rent ÷ price, before costs
- 16.5%
- minus Vacancy (8% of gross rent) Assumption
- $1,560
- equals Rent collected
- $17,940
- minus Property tax Estimate
- $2,596
- minus Insurance Estimate
- $1,180
- minus HOA dues, 12 months Not provided
- $0
- minus Maintenance (5% of rent collected) Assumption
- $897
- minus Management (8% of rent collected) Assumption
- $1,435
- equals Net operating income (NOI)
- $11,832
- divided by Price MLS listing
- $118,000
- equals Cap rate
- 10.0%
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
1122 E Jackson St., 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
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
1940 W Montana
Harlingen, TX 78550
- 2 bd
- 3 ba
- 1,559 ft²
- 0.11 acres
≈ 40 min · Gateway International Bridge
$295,000
$189/ft²
MLS# 29780628 · Listed by Anthony Silvestro, CORNERSTONE TX REALTY · Tel. 956-203-8552
NewSingle-family home
2205 Gold Rush Cir.
Harlingen, TX 78552
- 4 bd
- 4 ba
- 2,868 ft²
- 0.37 acres
≈ 35 min · Gateway International Bridge
$420,000
$146/ft²
MLS# 29780622 · Listed by Tana Springer, EXP Realty, LLC · Tel. 888-519-7431
NewSingle-family home
15702 Orange Ave.
Harlingen, TX 78552
- 2 bd
- 2 ba
- 896 ft²
- 0.13 acres
Median asking rent $1,225/mo · Gross yield 19.3%
$76,000
$85/ft²
MLS# 29780611 · Listed by Patricia Montemayor, Coldwell Banker La Mansion Real Estate Brownsville · Tel. 956-504-2727
NewCondo / townhome
1500 Morgan Blvd. #901
Harlingen, TX 78550
- 2 bd
- 1 ba
- 947 ft²
Median asking rent $900/mo · Gross yield 12.4%
$87,000
$92/ft²
MLS# 29780610 · Listed by Patricia Montemayor, Coldwell Banker La Mansion Real Estate Brownsville · Tel. 956-504-2727
NewSingle-family home
4237 Casamigos St
Harlingen, TX 78522
- 3 bd
- 2 ba
- 1,510 ft²
- 0.16 acres
≈ 35 min · Gateway International Bridge
$254,950
$169/ft²
MLS# 29780590 · Listed by Jaime Lee Gonzalez, KELLER WILLIAMS REALTY RIO GRANDE VALLEY · 956-928-1155, [email protected]
NewSingle-family home
4225 Casamigos St
Harlingen, TX 78522
- 4 bd
- 3 ba
- 1,570 ft²
- 0.16 acres
≈ 35 min · Gateway International Bridge
$254,950
$162/ft²
MLS# 29780589 · Listed by Jaime Lee Gonzalez, KELLER WILLIAMS REALTY RIO GRANDE VALLEY · 956-928-1155, [email protected]
Listing office: Imperio Real Estate
Listing agent: Jorge Valdez
Office contact: 956-803-0341
MLS# 29780626 · Last updated
Contact
Get a Second Opinion
Ricardo can review the numbers, the area and the next steps with you, in Spanish or English.