Ricardo Salazar REALTOR® · RCR Real Connect Realty
Call +1 (956) 592-5052 WhatsApp

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

Investor sheet · MLS# 29780780 · https://ricosalazar.com/properties/26562-bass-blvd-harlingen-tx-78550-29780780

For sale

Single-family home

26562 Bass Blvd., Harlingen, TX 78550

$299,870

bd
3
ba
2
ft²
2,241
Est. cap rate 2.2% See the numbers →

MLS# 29780780 · Listed by Adriana Garcia, KELLER WILLIAMS LRGV · Tel. 956-423-8877

  • TypeSingle-family home
  • Year built1938
  • Lot1.38 acres
  • Price / ft²$134
  • Est. rent$1,700/mo Est.
  • Gateway International Bridge≈ 40 min approx.
Ask for a video walkthrough

Description

Nice 3-bedroom, 2-bath home situated on an expansive 1.40-acre lot in the prestigious and desirable Bass Boulevard area. This property offers a wonderful combination of comfortable living, space, privacy, and endless possibilities. The generous acreage provides plenty of potential for expansion, additional improvements, or other possibilities to suit your needs. Located in the county, offering the potential benefit of lower property taxes compared to properties within city limits. Additional features include a septic system approximately 2 years old and two A/C units for added comfort. You can also enjoy working on your hobbies at the outdoor workshop. Come see this nice property and make it yours. A rare opportunity to own a property with acreage in a sought-after location. Whether you're looking for room to grow, space to enjoy, or an investment with great potential, this property is worth exploring!

Property Details

Type
Single-family home · Single Family Residence
Status
For sale
MLS#
29780780
Price
$299,870
Price per ft²
$134
Bedrooms
3
Bathrooms
2
Living area
2,241 ft²
Lot size
1.38 acres
Year built
1938
Subdivision
Adams Gardens
City
Harlingen
County
Cameron
Days on market
1
Listed
Nov 4, 2026
Last updated
Nov 4, 2026, 11:12 PM CT

Key Figures

Price per ft²

$134

Source: MLS listing

Estimated rent

$1,700/mo

Gross yield 6.8%

Asking rent: median of 13 active rentals, ZIP 78550, 3 bedrooms (not signed leases) · RGV MLS, Nov 5, 2026

Days on market

1

Source: MLS listing

Est. fixed costs per month
$800/mo Est.
Cash to close with 25% down
$83,964 Est.
Est. cap rate
2.2% 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

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 13 active rentals, ZIP 78550, 3 bedrooms (not signed leases) · RGV MLS, Nov 5, 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
$20,400
Gross yield: rent ÷ price, before costs
6.8%
minus Vacancy (8% of gross rent) Assumption
$1,632
equals Rent collected
$18,768
minus Property tax Estimate
$6,597
minus Insurance Estimate
$2,999
minus HOA dues, 12 months Not provided
$0
minus Maintenance (5% of rent collected) Assumption
$938
minus Management (8% of rent collected) Assumption
$1,501
equals Net operating income (NOI)
$6,732
divided by Price MLS listing
$299,870
equals Cap rate
2.2%

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
  • 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

26562 Bass Blvd., Harlingen, TX 78550 Open in Google Maps (opens in a new tab)

  • Gateway International Bridge≈ 40 min approx.
  • B&M International Bridge≈ 40 min approx.
  • UTRGV Brownsville campus≈ 40 min approx.
  • Veterans International Bridge at Los Tomates≈ 40 min approx.
  • Port of Brownsville≈ 40 min approx.
  • South Padre Island (Queen Isabella Causeway)≈ 55 min approx.
  • SpaceX Starbase launch site, Boca Chica≈ 60 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.

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
Email
rico.salazar20@gmail.com
Website
https://ricosalazar.com/

Schedule a Showing

About: 26562 Bass Blvd. · MLS# 29780780

Optional if you leave a WhatsApp or phone number.

No obligation

Single-family home

Similar Properties

See all in Harlingen
  • 2401 Ella St, Harlingen: main photo
    New

    Single-family home

    2401 Ella St

    Harlingen, TX 78550

    • 4 bd
    • 2 ba
    • 2,140 ft²
    • 0.21 acres

    ≈ 35 min · Gateway International Bridge

    $325,000

    $152/ft²

    MLS# 29780746 · Listed by Stephanie Norman, Venture Real Estate · 956-444-4663, [email protected]

  • 5406 Remington Blvd, Harlingen: main photo
    New

    Single-family home

    5406 Remington Blvd

    Harlingen, TX 78552

    • 3 bd
    • 2 ba
    • 1,947 ft²
    • 0.25 acres

    Median asking rent $1,725/mo · Gross yield 6.9%

    $299,900

    $154/ft²

    MLS# 29780722 · Listed by Courtney Smith, KELLER WILLIAMS LRGV · Tel. 956-423-8877

  • 3617 Mattie Ln, Harlingen: main photo
    New

    Single-family home

    3617 Mattie Ln

    Harlingen, TX 78550

    • 4 bd
    • 3 ba
    • 2,645 ft²
    • 0.2 acres

    ≈ 30 min · Gateway International Bridge

    $489,325

    $185/ft²

    MLS# 29780716 · Listed by Mary Campos, Realty One Group, Modern Edge · 956-908-0325, [email protected]

  • 5310 Papaya Cir. #7, Harlingen: main photo
    New

    Single-family home

    5310 Papaya Cir. #7

    Harlingen, TX 78552

    • 2 bd
    • 3 ba
    • 3,252 ft²
    • 0.35 acres

    ≈ 40 min · Gateway International Bridge

    $497,500

    $153/ft²

    MLS# 29780670 · Listed by Karina Garcia, MARCUS PHIPPS REAL ESTATE, LLC · Tel. 956-423-5300

  • 1108 Fairway Ln., Harlingen: main photo
    New

    Single-family home

    1108 Fairway Ln.

    Harlingen, TX 78552

    • 3 bd
    • 2 ba
    • 2,270 ft²
    • 0.13 acres

    Median asking rent $1,725/mo · Gross yield 5.5%

    $374,900

    $165/ft²

    MLS# 29780657 · Listed by Erica Lowder Ortiz, MARCUS PHIPPS REAL ESTATE, LLC · Tel. 956-423-5300

  • 6307 Lancelot Dr., Harlingen: main photo
    New

    Single-family home

    6307 Lancelot Dr.

    Harlingen, TX 78550

    • 3 bd
    • 3 ba
    • 1,420 ft²
    • 0.09 acres

    Median asking rent $1,700/mo · Gross yield 8.2%

    $248,660

    $175/ft²

    MLS# 29780656 · Listed by Gracie Sanchez, KELLER WILLIAMS LRGV · Tel. 956-423-8877

Listing office: KELLER WILLIAMS LRGV

Listing agent: Adriana Garcia

Office contact: 956-423-8877

MLS# 29780780 · Last updated

Contact

Get a Second Opinion

Ricardo can review the numbers, the area and the next steps with you, in Spanish or English.

Message on WhatsApp Write to Ricardo
$299,870Est. cap rate 2.2%

1 / 37

26562 Bass Blvd., Harlingen, TX 78550 · MLS# 29780780

RICARDO SALAZAR

Find an investment

Choose how you’d like to get started.

AI investment assistant

Screen MLS properties by strategy, area and budget. Rents, expenses, permits and returns require verification.

Messages are processed with AI. Please keep financial details, documents and sensitive information out of chat. It does not send email or book appointments. Privacy