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# 29776042 · https://ricosalazar.com/properties/3409-golden-nugget-edinburg-tx-78541-29776042
Income property
3409 Golden Nugget, Edinburg, TX 78541
$525,000
- units
- 4
- ft²
- 4,346
MLS# 29776042 · Listed by Gema Hernandez, Candela Realty LLC · Tel. 956-270-2432
- TypeIncome property
- Year built2022
- Lot0.24 acres
- Price / ft²$121
- Rent (MLS)$5,100/mo
- B&M International Bridge≈ 70 min approx.
Description
Four flex completed July 2020! ALL UNITS ARE 3 BEDROOM/2 BATHROOMS!! FULLY LEASED!Located in Gated Subdivision In Edinburg, TX Prime Location! Modern open concept floorplan with wood like tile throughout, ALL units are 3 bedroom/2bathrooms. Kitchens have modern custom cabinets with granite countertops. Spacious bedrooms with large closets. Stainless steel appliances included as well as washer and dryer. 8 Carport Spaces Included.Tenants pay electricity,internet, cable etc. Owner pays trash, water, etc. All units have their own private fenced backyard. Great Investment Opportunity and Immediate Cash Flow as all units are leased! There are 5 electrical meters and 1 water meter on property.
Property Details
- Type
- Income property · Multi Family
- Status
- For sale
- MLS#
- 29776042
- Price
- $525,000
- Price per ft²
- $121
- Units
- 4
- Living area
- 4,346 ft²
- Lot size
- 0.24 acres
- Year built
- 2022
- Subdivision
- Montecito
- City
- Edinburg
- County
- Hidalgo
- Days on market
- 182
- Listed
- Apr 30, 2026
- Last updated
- Apr 30, 2026, 2:09 PM CT
Key Figures
Price per ft²
$121
Source: MLS listing
Current rent
$5,100
Gross yield 11.7%
Source: MLS listing
Days on market
182
Source: MLS listing
- Est. fixed costs per month
- $1,400/mo Est.
- Cash to close with 25% down
- $147,000 Est.
- Est. cap rate
- 6.1% 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 MLS listing
- $61,200
- Rent per unit (4 units), per month
- $1,275/mo
- Gross yield: rent ÷ price, before costs
- 11.7%
- minus Vacancy (8% of gross rent) Assumption
- $4,896
- equals Rent collected
- $56,304
- minus Property tax Estimate
- $11,550
- minus Insurance Estimate
- $5,250
- minus HOA dues, 12 months Not provided
- $0
- minus Maintenance (5% of rent collected) Assumption
- $2,815
- minus Management (8% of rent collected) Assumption
- $4,504
- equals Net operating income (NOI)
- $32,184
- divided by Price MLS listing
- $525,000
- equals Cap rate
- 6.1%
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, rent
- From a rent comparable:
- Your figures:
- Our estimates and assumptions: property tax, insurance, vacancy, maintenance, management
- Not provided, counted as $0: HOA
- 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
3409 Golden Nugget, Edinburg, TX 78541 Open in Google Maps (opens in a new tab)
- B&M International Bridge≈ 70 min approx.
- Gateway International Bridge≈ 70 min approx.
- UTRGV Brownsville campus≈ 70 min approx.
- Veterans International Bridge at Los Tomates≈ 75 min approx.
- Port of Brownsville≈ 75 min approx.
- South Padre Island (Queen Isabella Causeway)≈ 85 min approx.
- SpaceX Starbase launch site, Boca Chica≈ 95 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 nowIncome property
Similar Properties
-
IncomeIncome property
4614 W Huckleberry
Edinburg, TX 78541
- 4 units
- 5,328 ft²
- Built 2023
Gross income $5,700/mo
$680,000
$128/ft²
MLS# 29780370 · Listed by Maggie Harris, KELLER WILLIAMS REALTY RIO GRANDE VALLEY · 956-928-1155, [email protected]
Income property
1407 W Carmen Ave.
Edinburg, TX 78541
- 4 units
- 3,604 ft²
- Built 1996
≈ 70 min · B&M International Bridge
$335,000
$93/ft²
MLS# 29780281 · Listed by Chris Gonzalez, GRT Realty · Tel. 956-254-0869
Income property
1613 Molino De Viento Cir.
Edinburg, TX 78541
- 4 units
- 3,746 ft²
- Built 2024
≈ 70 min · B&M International Bridge
$485,000
$129/ft²
MLS# 29779766 · Listed by Bryanna Hernandez, Imperio Real Estate · Tel. 956-803-0341
IncomeIncome property
1711 Tampa Ave.
Edinburg, TX 78541
- 4 units
- 4,234 ft²
- Built 2004
Gross income $3,550/mo
$379,000
$90/ft²
MLS# 29779716 · Listed by Lourdes Huizar, Sublime Realty · Tel. 956-310-8482
IncomeIncome property
1823 Tierra Dulce Dr.
Edinburg, TX 78539
- 4 units
- 4,480 ft²
- Built 2005
Gross income $3,450/mo
$430,000
$96/ft²
MLS# 29779664 · Listed by Frank Strubhart, STRUBHART REAL ESTATE, LLC · 956-230-1228, [email protected]
IncomeIncome property
2609 Larkspur Ave.
Edinburg, TX 78541
- 4 units
- 4,256 ft²
- Built 2017
Gross income $3,800/mo
$495,000
$116/ft²
MLS# 29778942 · Listed by Jacob Wiley, Sky Real Estate Co. LLC · Tel. 956-478-0700
Listing office: Candela Realty LLC
Listing agent: Gema Hernandez
Office contact: 956-270-2432
MLS# 29776042 · Last updated
Contact
Get a Second Opinion
Ricardo can review the numbers, the area and the next steps with you, in Spanish or English.