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# 29780748 · https://ricosalazar.com/properties/2011-s-indiana-ave-brownsville-tx-78521-29780748
Commercial
2011 S Indiana Ave., Brownsville, TX 78521
$2,000,000
- ft²
- 2,960
- acres
- 10
MLS# 29780748 · Listed by Enrique Villegas, RCR Real Connect Realty · Tel. 956-443-0115
- TypeCommercial
- Year built1989
- Lot10 acres
- Price / ft²$676
- Port of Brownsville≈ 10 min approx.
Description
Excellent commercial investment opportunity situated on 10 acres of land near SpaceX. The property features multiple improvements. The primary building is made out of concrete block offering two offices, a break room and a large shop area measuring 36 ft. deep 114 ft. wide and 17 ft clear height. A second building includes a reception area, two offices, and full bathroom. Additionally, the property includes 3 bedroom and 2- bath residential home. The site is well equipped for heavy truck operations, featuring a 900 ft long concrete slab (3 ft wide and 6 inches thick) for drop-loaded trailers. The rear 2.5 acres are stabilized with 12 inches of crushed cement (400 belly dump trailers) 4 inches of caliche like (200 trailers) 3 inches of millings. The property is currently leased to a Trucking company, providing immediate income.
Property Details
- Type
- Commercial · Commercial
- Status
- For sale
- MLS#
- 29780748
- Price
- $2,000,000
- Price per ft²
- $676
- Building area
- 2,960 ft²
- Lot size
- 10 acres
- Year built
- 1989
- Subdivision
- El Jardin Sdbv
- City
- Brownsville
- County
- Cameron
- Days on market
- 0
- Listed
- Nov 4, 2026
- Last updated
- Nov 4, 2026, 10:16 AM CT
Key Figures
Price per ft²
$676
Source: MLS listing
Days on market
0
Source: MLS listing
- Est. fixed costs per month
- $5,333/mo Est.
- Cash to close with 25% down
- $560,000 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
- $44,000
- minus Insurance Estimate
- $20,000
- 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
- $2,000,000
- 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
2011 S Indiana Ave., Brownsville, TX 78521 Open in Google Maps (opens in a new tab)
- Port of Brownsville≈ 10 min approx.
- Veterans International Bridge at Los Tomates≈ 10 min approx.
- UTRGV Brownsville campus≈ 10 min approx.
- Gateway International Bridge≈ 10 min approx.
- B&M International Bridge≈ 10 min approx.
- SpaceX Starbase launch site, Boca Chica≈ 25 min approx.
- South Padre Island (Queen Isabella Causeway)≈ 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 nowCommercial
Similar Properties
-
Commercial
2505 Southmost Rd.
Brownsville, TX 78520
- 0.29 acres
≈ 5 min · UTRGV Brownsville campus
$599,000
MLS# 29779804 · Listed by Veronica Resendiz, KELLER WILLIAMS LRGV · Tel. 956-423-8877
Commercial
536 E 12th St.
Brownsville, TX 78520
- 0.03 acres
≈ 5 min · Gateway International Bridge
$385,000
MLS# 29779712 · Listed by Vanessa Cantu, KELLER WILLIAMS LRGV · Tel. 956-423-8877
Commercial
1655 W Madison St.
Brownsville, TX 78520
- 2,250 ft²
- 0.14 acres
≈ 5 min · Gateway International Bridge
$263,000
$117/ft²
MLS# 29779702 · Listed by Victoria De La Llata, GRT Realty · Tel. 956-254-0869
Commercial
4245 Southmost Rd.
Brownsville, TX 78521
- 3,250 ft²
≈ 5 min · Veterans International Bridge at Los Tomates
$750,000
$231/ft²
MLS# 29779661 · Listed by Nicolas Rodriguez, Texas Stars Realty Group, LLC · Tel. 956-455-4422
Commercial
952 E Washington St.
Brownsville, TX 78520
- 48,000 ft²
- 0.55 acres
≈ 5 min · Gateway International Bridge
$12,000,000
$250/ft²
MLS# 29779589 · Listed by Carmen Gavito, RCR Real Connect Realty · Tel. 956-443-0115
Commercial
800 E Alton Gloor Blvd.
Brownsville, TX 78526
- 8,872 ft²
- 0.92 acres
≈ 10 min · UTRGV Brownsville campus
$2,500,000
$282/ft²
MLS# 29779469 · Listed by Santiago Mendiola, URSA Real Estate · Tel. 956-476-3016
Listing office: RCR Real Connect Realty
Listing agent: Enrique Villegas
Office contact: 956-443-0115
MLS# 29780748 · Last updated
Contact
Get a Second Opinion
Ricardo can review the numbers, the area and the next steps with you, in Spanish or English.