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# 29780659 · https://ricosalazar.com/properties/202-el-verde-ln-brownsville-tx-78520-29780659
Single-family home
202 El Verde Ln., Brownsville, TX 78520
$182,000
- bd
- 2
- ba
- 2
- ft²
- 1,200
MLS# 29780659 · Listed by Maribel Minana, Excel Realty · 956-280-3089, [email protected]
- TypeSingle-family home
- Year built1979
- Lot0.14 acres
- Price / ft²$152
- HOA / month$225
- Est. rent$1,650/mo Est.
- Gateway International Bridge≈ 5 min approx.
Description
Beautiful remodeled home in VICC featuring 2 master bedrooms with 2 bath with showers, walk in closets plus extra closets, and a 1 car garage. Fully equipped kitchen, with washer and dryer. Living and dining offer wonderful views of the golf course. Centrally located, close to shopping and dining. Lawn maintenace, trash pickup, pool, gym and 9 hole course is included in HOA. Very well priced and move in ready.
Property Details
- Type
- Single-family home · Single Family Residence
- Status
- For sale
- MLS#
- 29780659
- Price
- $182,000
- Price per ft²
- $152
- Bedrooms
- 2
- Bathrooms
- 2
- Living area
- 1,200 ft²
- Lot size
- 0.14 acres
- Year built
- 1979
- Subdivision
- Country Club Estates
- City
- Brownsville
- County
- Cameron
- HOA
- $225/mo
- Days on market
- 1
- Listed
- Oct 30, 2026
- Last updated
- Oct 30, 2026, 10:43 PM CT
Key Figures
Price per ft²
$152
Source: MLS listing
Estimated rent
$1,650
Gross yield 10.9%
Asking rent: median of 17 active rentals, ZIP 78520, 2 bedrooms (not signed leases) · RGV MLS, Oct 30, 2026
Days on market
1
Source: MLS listing
- Est. fixed costs per month
- $710/mo Est.
- Cash to close with 25% down
- $50,960 Est.
- Est. cap rate
- 4.0% 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
- $19,800
- Gross yield: rent ÷ price, before costs
- 10.9%
- minus Vacancy (8% of gross rent) Assumption
- $1,584
- equals Rent collected
- $18,216
- minus Property tax Estimate
- $4,004
- minus Insurance Estimate
- $1,820
- minus HOA dues, 12 months MLS listing
- $2,700
- minus Maintenance (5% of rent collected) Assumption
- $911
- minus Management (8% of rent collected) Assumption
- $1,457
- equals Net operating income (NOI)
- $7,324
- divided by Price MLS listing
- $182,000
- equals Cap rate
- 4.0%
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, HOA
- From a rent comparable:
- Your figures:
- Our estimates and assumptions: rent, property tax, insurance, vacancy, maintenance, management
- Not provided, counted as $0:
- 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
202 El Verde Ln., Brownsville, TX 78520 Open in Google Maps (opens in a new tab)
- Gateway International Bridge≈ 5 min approx.
- UTRGV Brownsville campus≈ 5 min approx.
- B&M International Bridge≈ 5 min approx.
- Veterans International Bridge at Los Tomates≈ 10 min approx.
- Port of Brownsville≈ 15 min approx.
- South Padre Island (Queen Isabella Causeway)≈ 35 min approx.
- SpaceX Starbase launch site, Boca Chica≈ 35 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
2784 Woodside Dr.
Brownsville, TX 78526
- 5 bd
- 3 ba
- 3,325 ft²
- 0.18 acres
≈ 10 min · UTRGV Brownsville campus
$375,000
$113/ft²
MLS# 29780655 · Listed by Alberto Cordova, GRT Realty · Tel. 956-254-0869
NewSingle-family home
395 Mango Ln.
Brownsville, TX 78521
- 3 bd
- 3 ba
- 1,600 ft²
- 0.11 acres
Median asking rent $1,900/mo · Gross yield 7.7%
$296,000
$185/ft²
MLS# 29780645 · Listed by Eduardo Chavez, LangStar.com Realty · Tel. 956-639-9299
NewSingle-family home
6973 Lake Almanor
Brownsville, TX 78520
- 3 bd
- 3 ba
- 1,778 ft²
- 0.14 acres
Median asking rent $1,850/mo · Gross yield 6.9%
$320,000
$180/ft²
MLS# 29780640 · Listed by Vanessa Cantu, KELLER WILLIAMS LRGV · Tel. 956-423-8877
NewSingle-family home
1153 Miami
Brownsville, TX 78521
- 3 bd
- 2 ba
- 1,412 ft²
- 0.12 acres
Median asking rent $1,900/mo · Gross yield 8.7%
$262,900
$186/ft²
MLS# 29780627 · Listed by Miguel Cardenas, Coldwell Banker La Mansion Real Estate Brownsville · Tel. 956-504-2727
NewSingle-family home
3724 Paseo Cafetos St
Brownsville, TX 78526
- 4 bd
- 2 ba
- 1,726 ft²
- 0.24 acres
≈ 5 min · Port of Brownsville
$335,000
$194/ft²
MLS# 29780618 · Listed by Jessika Juraidini, NextHome RGV Realty · Tel. 956-283-6338
NewSingle-family home
1001 Vamonos Dr.
Brownsville, TX 78521
- 5 bd
- 3 ba
- 3,165 ft²
- 0.16 acres
≈ 10 min · UTRGV Brownsville campus
$343,000
$108/ft²
MLS# 29780614 · Listed by Zaida Trevino, Realty Solutions · Tel. 956-455-5956
Listing office: Excel Realty
Listing agent: Maribel Minana
Office contact: 956-280-3089, [email protected]
MLS# 29780659 · Last updated
Contact
Get a Second Opinion
Ricardo can review the numbers, the area and the next steps with you, in Spanish or English.