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

Investor sheet · MLS# 29780206 · https://ricosalazar.com/properties/4554-lakeway-dr-brownsville-tx-78520-29780206

4554 Lakeway Dr., Brownsville: photo 1 of 24

4554 Lakeway Dr., Brownsville: photo 2 of 24

4554 Lakeway Dr., Brownsville: photo 3 of 24

4554 Lakeway Dr., Brownsville: photo 4 of 24

4554 Lakeway Dr., Brownsville: photo 5 of 24

4554 Lakeway Dr., Brownsville: photo 6 of 24

4554 Lakeway Dr., Brownsville: photo 7 of 24

4554 Lakeway Dr., Brownsville: photo 8 of 24

4554 Lakeway Dr., Brownsville: photo 9 of 24

4554 Lakeway Dr., Brownsville: photo 10 of 24

4554 Lakeway Dr., Brownsville: photo 11 of 24

4554 Lakeway Dr., Brownsville: photo 12 of 24

4554 Lakeway Dr., Brownsville: photo 13 of 24

4554 Lakeway Dr., Brownsville: photo 14 of 24

4554 Lakeway Dr., Brownsville: photo 15 of 24

4554 Lakeway Dr., Brownsville: photo 16 of 24

4554 Lakeway Dr., Brownsville: photo 17 of 24

4554 Lakeway Dr., Brownsville: photo 18 of 24

4554 Lakeway Dr., Brownsville: photo 19 of 24

4554 Lakeway Dr., Brownsville: photo 20 of 24

4554 Lakeway Dr., Brownsville: photo 21 of 24

4554 Lakeway Dr., Brownsville: photo 22 of 24

4554 Lakeway Dr., Brownsville: photo 23 of 24

4554 Lakeway Dr., Brownsville: photo 24 of 24

For sale

$315,000

4554 Lakeway Dr., Brownsville, TX 78520

bd: 4
ba: 2
ft²: 2,012

Est. cap rate 3.5% See the numbers →

MLS# 29780206 · Listed by Bruno Zavaleta, Zavaleta Realty, LLC · Tel. 956-410-0747

TypeSingle-family home
Year built1984
Lot0.27 acres
Price / ft²$157
Est. rent$2,200/mo Est.
Gateway International Bridge≈ 10 min approx.

Virtual tour Ask for a video walkthrough

Description

Located in the desirable Lakeway Subdivision, this four bedroom, two bathroom home offers a spacious floor plan with plenty of potential to make it your own. Features include a fireplace, inside laundry room, and a covered patio overlooking a private backyard, ideal for relaxing or entertaining. Conveniently situated near the hospital, shopping, dining, and other amenities, this property offers a great combination of location, space, and potential.

Property details

Type: Single-family home · Single Family Residence
Status: For sale
MLS#: 29780206
Price: $315,000
Price per ft²: $157
Bedrooms: 4
Bathrooms: 2
Living area: 2,012 ft²
Lot size: 0.27 acres
Year built: 1984
Subdivision: Lakeway
City: Brownsville
County: Cameron
Days on market: 15
Listed: Oct 13, 2026
Last updated: Oct 13, 2026, 10:56 AM CT

Numbers for investors

Price per ft²

$157

Source: MLS listing

Estimated rent

$2,200/mo

Gross yield 8.4%

Asking rent: median of 11 active rentals, ZIP 78520, 4 bedrooms (not signed leases) · RGV MLS, Oct 28, 2026

Days on market

Source: MLS listing

Est. fixed costs per month: $840/mo Est.
Cash to close with 25% down: $88,200 Est.
Est. cap rate: 3.5% 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, 4 bedrooms (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

If the property has an HOA, enter the monthly dues.

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.

−$651

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

3.5% How it’s calculated

−8.9%

Estimated monthly cost

Mortgage $1,572
Tax $578
Insurance $263
HOA $0
Operations $263

Mortgage payment (P&I): $1,572/mo
Rent after vacancy: $2,024/mo
Total monthly cost: $2,675/mo
Net operating income (NOI): $11,051/yr
Down payment: $78,750
Closing costs (est.): $9,450
Cash needed at closing: $88,200

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: $26,400
Gross yield: rent ÷ price, before costs: 8.4%
minus Vacancy (8% of gross rent) Assumption: $2,112
equals Rent collected: $24,288
minus Property tax Estimate: $6,930
minus Insurance Estimate: $3,150
minus HOA dues, 12 months Not provided: $0
minus Maintenance (5% of rent collected) Assumption: $1,214
minus Management (8% of rent collected) Assumption: $1,943
equals Net operating income (NOI): $11,051
divided by Price MLS listing: $315,000
equals Cap rate: 3.5%

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
From a rent comparable:
Your figures:
Our estimates and assumptions: rent, 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

4554 Lakeway Dr., Brownsville, TX 78520 Open in Google Maps (opens in a new tab)

Gateway International Bridge≈ 10 min approx.
UTRGV Brownsville campus≈ 10 min approx.
B&M International Bridge≈ 10 min approx.
Veterans International Bridge at Los Tomates≈ 15 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.