Ricardo Salazar REALTOR® · RCR Real Connect Realty
WhatsApp

Ricardo Salazar · REALTOR® · TREC #643769 · RCR Real Connect Realty (broker license #9012393)

Investor sheet · MLS# 29777952 · https://ricosalazar.com/properties/2106-pheasant-dr-harlingen-tx-78550-29777952

For sale

$140,750

2106 Pheasant Dr., Harlingen, TX 78550

bd
3
ba
2
ft²
1,152
Est. cash flow +$223/mo · Est. cap rate 7.9% See the numbers →

MLS# 29777952 · Listed by Laura Moreno, RE/MAX ELITE · Tel. 956-496-2012

  • TypeCondo / townhome
  • Year built1982
  • Price / ft²$122
  • Est. rent$1,625/mo Est.
  • Gateway International Bridge≈ 30 min approx.
Virtual tour (opens another website in a new tab) Ask for a video walkthrough

Description

Bring your vision and creativity to life in this spacious 3-bedroom, 2-bath home, offering the perfect canvas for your dream remodel. With high ceilings and an open, airy living area, this home provides an excellent foundation to customize to your personal style. The living room and two of the bedrooms feature direct access to the backyard, creating a seamless connection between indoor and outdoor living. The kitchen received updates in 2020, such as custom cabinetry and countertops, while the roof was replaced in 2016. Tile flooring extends throughout the main living areas, and the carpet has been removed from 2 bedrooms, leaving bare concrete floors ready for the flooring of your choice. Centrally located in the well-established Treasure Hills neighborhood. Whether you're looking for your next home or an investment opportunity, this property offers endless possibilities. No HOA. Sold as is. Motivated seller.

Property details

Type
Condo / townhome · Townhouse
Status
For sale
MLS#
29777952
Price
$140,750
Price per ft²
$122
Bedrooms
3
Bathrooms
2
Living area
1,152 ft²
Lot size
0.08 acres
Year built
1982
Subdivision
Fox Run
City
Harlingen
County
Cameron
Days on market
106
Listed
Jul 14, 2026
Last updated
Oct 20, 2026, 4:44 PM CT

Numbers for investors

Price per ft²

$122

Source: MLS listing

Estimated rent

$1,625/mo

Gross yield 13.9%

Asking rent: median of 14 active rentals, ZIP 78550, 3 bedrooms (not signed leases) · RGV MLS, Oct 28, 2026

Days on market

106

Source: MLS listing

Est. fixed costs per month
$375/mo Est.
Cash to close with 25% down
$39,410 Est.
Est. cap rate
7.9% 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.

Investment calculator · Estimates

What could it earn?

Purchase

List price per the MLS. Try your own offer.

25%

100% = cash purchase, no loan.

7%

Planning assumption, not a lender quote.

Loan term
Income
/mo

Asking rent: median of 14 active rentals, ZIP 78550, 3 bedrooms (not signed leases) · RGV MLS, Oct 28, 2026

8%

Share of the year the property sits empty.

Expenses
/yr

Estimated at 2.2% of the price per year. Verify it with the Cameron Appraisal District.

/yr

Estimated at 1% of the price per year; coastal wind coverage can cost more.

/mo

If the property has an HOA, enter the monthly dues.

5%

% of collected rent.

8%

% of collected rent, if you hire a manager.

3%

Buyer side: title, appraisal, lender fees (estimate).

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
13.9%
minus Vacancy (8% of gross rent) Assumption
$1,560
equals Rent collected
$17,940
minus Property tax Estimate
$3,097
minus Insurance Estimate
$1,408
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)
$11,103
divided by Price MLS listing
$140,750
equals Cap rate
7.9%

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: price
  • Our estimates and assumptions: rent, property tax, insurance, vacancy, maintenance, management
  • Not provided, counted as $0: HOA
  • MLS figures are what the listing reports. We have not verified them.
  • 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

2106 Pheasant Dr., Harlingen, TX 78550 Open in Google Maps (opens in a new tab)

  • Gateway International Bridge≈ 30 min approx.
  • UTRGV Brownsville campus≈ 30 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.

Message on WhatsApp Read the buying guide

Ask about this property

Ricardo Salazar

REALTOR® · TREC #643769

Ricardo Salazar

RCR Real Connect Realty

  • Español
  • English
Phone / WhatsApp
+1 (956) 592-5052
Website
https://ricosalazar.com/

Schedule a showing (in person or by video)

About: 2106 Pheasant Dr. · MLS# 29777952

Optional if you leave a WhatsApp or phone number.

No obligation

Condo / townhome · Harlingen

Similar properties

See all in Harlingen

Listing office: RE/MAX ELITE

Listing agent: Laura Moreno

Office contact: 956-496-2012

MLS# 29777952 · 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.

Message on WhatsApp Write to Ricardo
$140,750Est. cash flow +$223/mo

1 / 25

2106 Pheasant Dr., Harlingen, TX 78550 · MLS# 29777952