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# 29780838 · https://ricosalazar.com/properties/1202-harris-rd-rio-hondo-tx-78583-29780838
Single-family home
1202 Harris Rd, Rio Hondo, TX 78583
$695,000
- bd
- 2
- ba
- 3
- ft²
- 900
MLS# 29780838 · Listed by Tana Springer, EXP Realty, LLC · Tel. 888-519-7431
- TypeSingle-family home
- Year built2020
- Lot3.03 acres
- Price / ft²$772
- Port of Brownsville≈ 35 min approx.
Description
Your private waterfront retreat awaits! Situated on 3.03 acres, this stunning 2020-built property blends rustic charm with endless opportunities for entertaining and outdoor adventure. Featuring 2 bedrooms, 2.5 baths, a versatile loft, rustic bar, enclosed porch, metal roof, brand-new A/C, and custom furniture that conveys! Enjoy a spacious covered carport, BBQ area, and convenient outdoor-access half bath, perfect for hosting gatherings. A separate gym with equipment and a cozy two-bed cabin add incredible versatility. The powered metal barn offers ample storage for boats and water toys. Head to the waterfront to find a double-deck and double dock with new electrical, lighting, green fishing lights, and a fish-cleaning station, plus room to add a boat lift! Complete with a gated entrance and hurricane panels, this one-of-a-kind property is ready for unforgettable waterfront memories!
Property Details
- Type
- Single-family home · Single Family Residence
- Status
- For sale
- MLS#
- 29780838
- Price
- $695,000
- Price per ft²
- $772
- Bedrooms
- 2
- Bathrooms
- 3
- Living area
- 900 ft²
- Lot size
- 3.03 acres
- Year built
- 2020
- Subdivision
- Mcleod Hood Properties
- City
- Rio Hondo
- County
- Cameron
- Days on market
- 0
- Listed
- Nov 7, 2026
- Last updated
- Nov 7, 2026, 2:22 PM CT
Key Figures
Price per ft²
$772
Source: MLS listing
Days on market
0
Source: MLS listing
- Est. fixed costs per month
- $1,853/mo Est.
- Cash to close with 25% down
- $194,600 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.
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 Not provided
- —
- Gross yield: rent ÷ price, before costs
- —
- minus Vacancy (8% of gross rent) Assumption
- —
- equals Rent collected
- —
- minus Property tax Estimate
- $15,290
- minus Insurance Estimate
- $6,950
- 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
- $695,000
- equals Cap rate
- —
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:
- 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
1202 Harris Rd, Rio Hondo, TX 78583 Open in Google Maps (opens in a new tab)
- Port of Brownsville≈ 35 min approx.
- Gateway International Bridge≈ 35 min approx.
- UTRGV Brownsville campus≈ 35 min approx.
- B&M International Bridge≈ 35 min approx.
- Veterans International Bridge at Los Tomates≈ 40 min approx.
- South Padre Island (Queen Isabella Causeway)≈ 40 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
301 Bullis St.
Rio Hondo, TX 78583
- 3 bd
- 2 ba
- 1,215 ft²
- 0.34 acres
≈ 35 min · Port of Brownsville
$195,000
$160/ft²
MLS# 29780824 · Listed by Noah Conde, CORNERSTONE TX REALTY · Tel. 956-203-8552
Single-family home
34914 Los Potreros South
Rio Hondo, TX 78583
- 3 bd
- 2 ba
- 1,664 ft²
- 1.04 acres
≈ 30 min · Port of Brownsville
$349,990
$210/ft²
MLS# 29780639 · Listed by Anthony Jauregui, RCR Real Connect Realty · Tel. 956-443-0115
Single-family home
23351 Fm 1847 #Lot 60 Block 1
Rio Hondo, TX 78583
- 3 bd
- 4 ba
- 1,800 ft²
- 1 acre
≈ 30 min · Port of Brownsville
$339,000
$188/ft²
MLS# 29780638 · Listed by Chayo Garza, Resaca Realty · Tel. 956-574-9009
Single-family home
25063 Fm 1847
Rio Hondo, TX 78583
- 3 bd
- 2 ba
- 1,634 ft²
- 1 acre
≈ 25 min · Port of Brownsville
$350,000
$214/ft²
MLS# 29780524 · Listed by Deldi Ortegon, KELLER WILLIAMS REALTY RIO GRANDE VALLEY · 956-928-1155, [email protected]
Single-family home
610 S Reynolds St.
Rio Hondo, TX 78583
- 3 bd
- 3 ba
- 2,570 ft²
- 1.01 acres
≈ 35 min · Port of Brownsville
$365,000
$142/ft²
MLS# 29780423 · Listed by Lolly Burns, LOLLY BURNS REAL ESTATE, LLC · Tel. 956-423-0400
Single-family home
806 S Reynolds Rd
Rio Hondo, TX 78583
- 3 bd
- 2 ba
- 1,370 ft²
- 0.18 acres
≈ 35 min · Port of Brownsville
$245,199
$179/ft²
MLS# 29779930 · Listed by Munoz Real Estate Group, KELLER WILLIAMS LRGV · Tel. 956-423-8877
Listing office: EXP Realty, LLC
Listing agent: Tana Springer
Office contact: 888-519-7431
MLS# 29780838 · Last updated
Contact
Get a Second Opinion
Ricardo can review the numbers, the area and the next steps with you, in Spanish or English.