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# 29780667 · https://ricosalazar.com/properties/5222-rustic-manor-dr-brownsville-tx-78526-29780667
Single-family home
5222 Rustic Manor Dr., Brownsville, TX 78526
$1,100,000
- bd
- 4
- ba
- 5
- ft²
- 4,618
MLS# 29780667 · Listed by Connie Uribe, Realty One Group, Modern Edge · 956-908-0325, [email protected]
- TypeSingle-family home
- Year built2000
- Lot0.9 acres
- Price / ft²$238
- Gateway International Bridge≈ 10 min approx.
Description
Welcome to luxury living in the prestigious The Woods Subd-where elegance, comfort and resort style amenities come together on an expansively nearly 1 acre waterfront lot ! This stunning 4 bedroom, 5 full bath estate offers the perfect blend of sophistication and tranquility. Step inside to discover beautifully updated interiors featuring recently updated kitchen, stylishly remodeled restrooms, updated laundry room, butlers pantry, electrical, zebra blinds throughout for a sleek contemporary touch, 120 recessed lights, water filtration, foam insulated, & Bonus room ! Designed for both entertaining and everyday luxury, the outdoor space is truly exceptional! Enjoy your private in-ground swimming pool, relax inside the outdoor cabana lounge or unwind on the waterfront fishing deck overlooking one of Brownsville's desired water views. The expansive grounds provide endless possibilities for entertaining, recreation and enjoying the beautiful surroundings. This could definitely be the ONE!
Property Details
- Type
- Single-family home · Single Family Residence
- Status
- For sale
- MLS#
- 29780667
- Price
- $1,100,000
- Price per ft²
- $238
- Bedrooms
- 4
- Bathrooms
- 5
- Living area
- 4,618 ft²
- Lot size
- 0.9 acres
- Year built
- 2000
- Subdivision
- The Woods
- City
- Brownsville
- County
- Cameron
- Days on market
- 0
- Listed
- Oct 31, 2026
- Last updated
- Oct 31, 2026, 2:24 PM CT
Key Figures
Price per ft²
$238
Source: MLS listing
Days on market
0
Source: MLS listing
- Est. fixed costs per month
- $2,933/mo Est.
- Cash to close with 25% down
- $308,000 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
- $24,200
- minus Insurance Estimate
- $11,000
- 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
- $1,100,000
- 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
5222 Rustic Manor Dr., Brownsville, TX 78526 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.
- Port of Brownsville≈ 15 min approx.
- Veterans International Bridge at Los Tomates≈ 15 min approx.
- South Padre Island (Queen Isabella Causeway)≈ 30 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.
Schematic
Approximate positions; not a navigation map.
- Port of Brownsville
- SpaceX Starbase
- South Padre Island
- Brownsville
- Los Fresnos
- Rancho Viejo · Olmito
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
- rico.salazar20@gmail.com
- 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
7693 Highland Pine St.
Brownsville, TX 78526
- 5 bd
- 3 ba
- 2,090 ft²
- 0.14 acres
≈ 15 min · Gateway International Bridge
$299,900
$143/ft²
MLS# 29780672 · Listed by Jose Nieto, KELLER WILLIAMS LRGV · Tel. 956-423-8877
NewSingle-family home
3424 Debra
Brownsville, TX 78526
- 4 bd
- 3 ba
- 1,888 ft²
- 0.17 acres
≈ 15 min · Gateway International Bridge
$379,800
$201/ft²
MLS# 29780669 · Listed by Jose Nieto, KELLER WILLIAMS LRGV · Tel. 956-423-8877
NewSingle-family home
6506 Lazara St
Brownsville, TX 78526
- 4 bd
- 3 ba
- 2,015 ft²
- 0.16 acres
≈ 15 min · Gateway International Bridge
$417,000
$207/ft²
MLS# 29780661 · Listed by Lourdes Huizar, Sublime Realty · Tel. 956-310-8482
NewSingle-family home
48 Calle Chiquita
Brownsville, TX 78521
- 3 bd
- 3 ba
- 1,056 ft²
- 0.15 acres
Median asking rent $1,900/mo · Gross yield 13.4%
$169,900
$161/ft²
MLS# 29780660 · Listed by Favio Balladares Jr., GRT Realty · Tel. 956-254-0869
NewSingle-family home
202 El Verde Ln.
Brownsville, TX 78520
- 2 bd
- 2 ba
- 1,200 ft²
- 0.14 acres
Median asking rent $1,650/mo · Gross yield 10.9%
$182,000
$152/ft²
MLS# 29780659 · Listed by Maribel Minana, Excel Realty · 956-280-3089, [email protected]
NewSingle-family home
2784 Woodside Dr.
Brownsville, TX 78526
- 5 bd
- 3 ba
- 3,325 ft²
- 0.18 acres
≈ 10 min · UTRGV Brownsville campus
$375,000
$113/ft²
MLS# 29780655 · Listed by Alberto Cordova, GRT Realty · Tel. 956-254-0869
Listing office: Realty One Group, Modern Edge
Listing agent: Connie Uribe
Office contact: 956-908-0325, [email protected]
MLS# 29780667 · Last updated
Contact
Get a Second Opinion
Ricardo can review the numbers, the area and the next steps with you, in Spanish or English.