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

Investor sheet · MLS# 29775483 · https://ricosalazar.com/properties/428-champions-dr-brownsville-tx-78520-29775483

428 Champions Dr. #8 LOT 4287, Brownsville: photo 1 of 5

428 Champions Dr. #8 LOT 4287, Brownsville: photo 2 of 5

428 Champions Dr. #8 LOT 4287, Brownsville: photo 3 of 5

428 Champions Dr. #8 LOT 4287, Brownsville: photo 4 of 5

428 Champions Dr. #8 LOT 4287, Brownsville: photo 5 of 5

For sale

$145,000

428 Champions Dr. #8 LOT 4287, Brownsville, TX 78520

bd: 1
ba: 1
ft²: 500

Est. cap rate 4.0% See the numbers →

MLS# 29775483 · Listed by Cecilia Lopez, RCR Real Connect Realty · Tel. 956-443-0115

TypeCondo / townhome
Year built1971
Price / ft²$290
HOA / month$165
Est. rent$1,300/mo Est.
Gateway International Bridge≈ 5 min approx.

Virtual tour Ask for a video walkthrough

Description

One bedroom one bathroom apartment, just renovated ready to move in and call it home or buy it as an investment. New siding, new windows, completely remodel, new A/C. Ready to enjoy. new roof replaced 4 years ago .

Property details

Type: Condo / townhome · Condominium
Status: For sale
MLS#: 29775483
Price: $145,000
Price per ft²: $290
Bedrooms: 1
Bathrooms: 1
Living area: 500 ft²
Year built: 1971
Subdivision: Vicc
City: Brownsville
County: Cameron
HOA: $165/mo
Days on market: 203
Listed: Apr 8, 2026
Last updated: Jul 19, 2026, 7:47 PM CT

Numbers for investors

Price per ft²

$290

Source: MLS listing

Estimated rent

$1,300/mo

Gross yield 10.8%

Asking rent: median of 11 active rentals, ZIP 78520, 1 bedroom (not signed leases) · RGV MLS, Oct 28, 2026

Days on market

203

Source: MLS listing

Est. fixed costs per month: $552/mo Est.
Cash to close with 25% down: $40,600 Est.
Est. cap rate: 4.0% 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

Price

List price per the MLS. Try your own offer.

Down payment25%

100% = cash purchase, no loan.

Interest rate7%

Planning assumption, not a lender quote.

Loan term

15 yrs 20 yrs 30 yrs

Income

Monthly rent

/mo

Asking rent: median of 11 active rentals, ZIP 78520, 1 bedroom (not signed leases) · RGV MLS, Oct 28, 2026

Vacancy8%

Share of the year the property sits empty.

Expenses

Property tax

/yr

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

Insurance

/yr

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

HOA

/mo

Monthly dues per the MLS listing.

Maintenance5%

% of collected rent.

Property management8%

% of collected rent, if you hire a manager.

Closing costs3%

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

I am a foreign buyer (no SSN)

Monthly cash flow Est.

−$235

With these assumptions the cash flow is negative; try a different down payment or rent.

4.0% How it’s calculated

−6.9%

Estimated monthly cost

Mortgage $724
Tax $266
Insurance $121
HOA $165
Operations $155

Mortgage payment (P&I): $724/mo
Rent after vacancy: $1,196/mo
Total monthly cost: $1,431/mo
Net operating income (NOI): $5,866/yr
Down payment: $36,250
Closing costs (est.): $4,350
Cash needed at closing: $40,600

Review these numbers with Ricardo

Illustrative estimates only, not financial advice or a guarantee of results. Assumptions are editable; taxes, insurance, rent and rates vary. Verify with a lender, insurer and CPA.

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: $15,600
Gross yield: rent ÷ price, before costs: 10.8%
minus Vacancy (8% of gross rent) Assumption: $1,248
equals Rent collected: $14,352
minus Property tax Estimate: $3,190
minus Insurance Estimate: $1,450
minus HOA dues, 12 months MLS listing: $1,980
minus Maintenance (5% of rent collected) Assumption: $718
minus Management (8% of rent collected) Assumption: $1,148
equals Net operating income (NOI): $5,866
divided by Price MLS listing: $145,000
equals Cap rate: 4.0%

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, 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

428 Champions Dr. #8 LOT 4287, Brownsville, TX 78520 Open in Google Maps (opens in a new tab)

Gateway International Bridge≈ 5 min approx.
UTRGV Brownsville campus≈ 5 min approx.
B&M International Bridge≈ 10 min approx.
Veterans International Bridge at Los Tomates≈ 10 min approx.
Port of Brownsville≈ 15 min approx.
South Padre Island (Queen Isabella Causeway)≈ 35 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.