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# 29776556 · https://ricosalazar.com/properties/2425-desert-rose-ave-mercedes-tx-78570-29776556
Single-family home
2425 Desert Rose Ave, Mercedes, TX 78570
$398,000
Price cut $32K- bd
- 4
- ba
- 3
- ft²
- 2,659
MLS# 29776556 · Listed by Andres De La Rosa, Dominion Real Estate · Tel. 956-627-3589
- TypeSingle-family home
- Year built2023
- Lot0.37 acres
- Price / ft²$150
- B&M International Bridge≈ 45 min approx.
Description
Open concept, modern and elegant 4 bedroom 3 bath home sitting on 0.37 acre. Call to set up your showing!!!
Property Details
- Type
- Single-family home · Single Family Residence
- Status
- For sale
- MLS#
- 29776556
- Price
- $398,000
- Price per ft²
- $150
- Bedrooms
- 4
- Bathrooms
- 3
- Living area
- 2,659 ft²
- Lot size
- 0.37 acres
- Year built
- 2023
- Subdivision
- Riverstone Estates
- City
- Mercedes
- County
- Hidalgo
- Days on market
- 164
- Listed
- May 18, 2026
- Last updated
- Jun 8, 2026, 6:30 PM CT
Key Figures
Price per ft²
$150
Source: MLS listing
Days on market
164
Source: MLS listing
- Est. fixed costs per month
- $1,061/mo Est.
- Cash to close with 25% down
- $111,440 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
- $8,756
- minus Insurance Estimate
- $3,980
- 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
- $398,000
- 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
2425 Desert Rose Ave, Mercedes, TX 78570 Open in Google Maps (opens in a new tab)
- B&M International Bridge≈ 45 min approx.
- Gateway International Bridge≈ 45 min approx.
- UTRGV Brownsville campus≈ 45 min approx.
- Veterans International Bridge at Los Tomates≈ 50 min approx.
- Port of Brownsville≈ 50 min approx.
- South Padre Island (Queen Isabella Causeway)≈ 65 min approx.
- SpaceX Starbase launch site, Boca Chica≈ 70 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
- [email protected]
- 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
3413 Pfc Pedro Martinez
Mercedes, TX 78570
- 3 bd
- 1 ba
- 1,435 ft²
- 0.14 acres
≈ 40 min · B&M International Bridge
$80,000
$56/ft²
MLS# 29780458 · Listed by Michelle De Hoyos, ROCKING K REALTY & AUCTIONS · Tel. 956-425-0500
Single-family home
805 S Texas St.
Mercedes, TX 78570
- 3 bd
- 2 ba
- 1,900 ft²
- 0.22 acres
≈ 45 min · B&M International Bridge
$200,000
$105/ft²
MLS# 29780250 · Listed by Tanya Villarreal, Realty One Group, Modern Edge · 956-908-0325, [email protected]
Single-family home
1601 Alyssa Dr
Mercedes, TX 78570
- 3 bd
- 2 ba
- 1,520 ft²
- 0.2 acres
≈ 45 min · B&M International Bridge
$275,000
$181/ft²
MLS# 29780079 · Listed by Zintiha Loya, KELLER WILLIAMS LRGV · Tel. 956-423-8877
Price cut $5KSingle-family home
442 Aaron St
Mercedes, TX 78570
- 4 bd
- 3 ba
- 1,920 ft²
- 0.16 acres
≈ 45 min · B&M International Bridge
$244,000
$127/ft²
MLS# 29779533 · Listed by Carol Coronado, LOLLY BURNS REAL ESTATE, LLC · Tel. 956-423-0400
Price cut $7KSingle-family home
614 San Jacinto Dr
Mercedes, TX 78570
- 3 bd
- 2 ba
- 1,494 ft²
- 0.16 acres
≈ 45 min · B&M International Bridge
$228,000
$153/ft²
MLS# 29779315 · Listed by Ryan De La Rosa, LEGACY REALTY GROUP RGV · Tel. 956-496-2034
Single-family home
903 N Vermont Ave.
Mercedes, TX 78570
- 2 bd
- 1 ba
- 878 ft²
- 0.1 acres
≈ 45 min · B&M International Bridge
$140,000
$159/ft²
MLS# 29779274 · Listed by Tanya Villarreal, Realty One Group, Modern Edge · 956-908-0325, [email protected]
Listing office: Dominion Real Estate
Listing agent: Andres De La Rosa
Office contact: 956-627-3589
MLS# 29776556 · Last updated
Contact
Get a Second Opinion
Ricardo can review the numbers, the area and the next steps with you, in Spanish or English.