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# 29780605 · https://ricosalazar.com/properties/2121-ocelot-trail-rd-brownsville-tx-78526-29780605
Single-family home
2121 Ocelot Trail Rd., Brownsville, TX 78526
$285,000
- bd
- 3
- ba
- 3
- ft²
- 1,668
MLS# 29780605 · Listed by Raul Aguilar, RE/MAX Elite Brownsville · 956-496-2012, [email protected]
- TypeSingle-family home
- Year built2121
- Lot0.18 acres
- Price / ft²$171
- HOA / month$90
- Est. rent$2,000/mo Est.
- Gateway International Bridge≈ 15 min approx.
Description
Welcome to this beautiful two-story home located in the highly desirable Butterfly Grove subdivision! Featuring 3 bedrooms and 2.5 bathrooms, this home offers a spacious open-concept layout where the kitchen flows seamlessly into the dining and living areas, complemented by modern touches throughout. Enjoy the convenience of being just minutes from the Sports Park and expressway, with easy access to shopping, dining, and entertainment. Located in an HOA community, residents can enjoy nearby recreational amenities, including a park and basketball court. An additional green space directly across from the home provides a wonderful setting for morning walks, jogging, or walking your pets. With its inviting layout, convenient location, and nearby outdoor amenities, this home has so much to offer. Schedule your showing today!
Property Details
- Type
- Single-family home · Single Family Residence
- Status
- For sale
- MLS#
- 29780605
- Price
- $285,000
- Price per ft²
- $171
- Bedrooms
- 3
- Bathrooms
- 3
- Living area
- 1,668 ft²
- Lot size
- 0.18 acres
- Year built
- 2121
- Subdivision
- Butterfly Grove
- City
- Brownsville
- County
- Cameron
- HOA
- $90/mo
- Days on market
- 0
- Listed
- Oct 29, 2026
- Last updated
- Oct 29, 2026, 12:31 PM CT
Key Figures
Price per ft²
$171
Source: MLS listing
Estimated rent
$2,000
Gross yield 8.4%
Asking rent: median of 27 active rentals, ZIP 78526, 3 bedrooms (not signed leases) · RGV MLS, Oct 29, 2026
Days on market
0
Source: MLS listing
- Est. fixed costs per month
- $850/mo Est.
- Cash to close with 25% down
- $79,800 Est.
- Est. cap rate
- 3.2% 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
- $24,000
- Gross yield: rent ÷ price, before costs
- 8.4%
- minus Vacancy (8% of gross rent) Assumption
- $1,920
- equals Rent collected
- $22,080
- minus Property tax Estimate
- $6,270
- minus Insurance Estimate
- $2,850
- minus HOA dues, 12 months MLS listing
- $1,080
- minus Maintenance (5% of rent collected) Assumption
- $1,104
- minus Management (8% of rent collected) Assumption
- $1,766
- equals Net operating income (NOI)
- $9,010
- divided by Price MLS listing
- $285,000
- equals Cap rate
- 3.2%
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
2121 Ocelot Trail Rd., Brownsville, TX 78526 Open in Google Maps (opens in a new tab)
- Gateway International Bridge≈ 15 min approx.
- UTRGV Brownsville campus≈ 15 min approx.
- Port of Brownsville≈ 15 min approx.
- B&M International Bridge≈ 15 min approx.
- Veterans International Bridge at Los Tomates≈ 15 min approx.
- South Padre Island (Queen Isabella Causeway)≈ 30 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
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
NewSingle-family home
144 Glenn Ct
Brownsville, TX 78521
- 4 bd
- 2 ba
- 1,484 ft²
- 0.14 acres
Median asking rent $2,500/mo · Gross yield 17.9%
$168,000
$113/ft²
MLS# 29780607 · Listed by Jessica Puente Bradshaw, LPT Realty LLC · Tel. 877-366-2213
NewSingle-family home
5122 Amatista Dr.
Brownsville, TX 78521
- 5 bd
- 1 ba
- 2,010 ft²
- 0.12 acres
≈ 5 min · Veterans International Bridge at Los Tomates
$145,000
$72/ft²
MLS# 29780598 · Listed by Ernesto Lozoya, Stellar Equity Real Estate LLC · Tel. 956-524-5775
NewSingle-family home
5301 Oakley St
Brownsville, TX 78526
- 3 bd
- 3 ba
- 2,167 ft²
- 0.18 acres
Median asking rent $2,000/mo · Gross yield 6.2%
$389,900
$180/ft²
MLS# 29780583 · Listed by Octavio Javier Singlaterry, RE/MAX Sun Valley Realtors · Tel. 956-546-5053
NewSingle-family home
6205 Tepepan Dr.
Brownsville, TX 78520
- 4 bd
- 1 ba
- 1,280 ft²
- 0.11 acres
≈ 5 min · Port of Brownsville
$129,000
$101/ft²
MLS# 29780579 · Listed by Erica Casas, RCR Real Connect Realty · Tel. 956-443-0115
NewSingle-family home
5874 Hitching Post Dr.
Brownsville, TX 78526
- 3 bd
- 2 ba
- 2,161 ft²
- 0.2 acres
Median asking rent $2,000/mo · Gross yield 7.7%
$312,000
$144/ft²
MLS# 29780568 · Listed by Markell Wallace, KELLER WILLIAMS LRGV · Tel. 956-423-8877
Listing office: RE/MAX Elite Brownsville
Listing agent: Raul Aguilar
Office contact: 956-496-2012, [email protected]
MLS# 29780605 · Last updated
Contact
Get a Second Opinion
Ricardo can review the numbers, the area and the next steps with you, in Spanish or English.