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

Investor sheet · MLS# 29778315 · https://ricosalazar.com/properties/528-villa-verde-dr-brownsville-tx-78521-29778315

528 Villa Verde Dr., Brownsville: photo 1 of 12

528 Villa Verde Dr., Brownsville: photo 2 of 12

528 Villa Verde Dr., Brownsville: photo 3 of 12

528 Villa Verde Dr., Brownsville: photo 4 of 12

528 Villa Verde Dr., Brownsville: photo 5 of 12

528 Villa Verde Dr., Brownsville: photo 6 of 12

528 Villa Verde Dr., Brownsville: photo 7 of 12

528 Villa Verde Dr., Brownsville: photo 8 of 12

528 Villa Verde Dr., Brownsville: photo 9 of 12

528 Villa Verde Dr., Brownsville: photo 10 of 12

528 Villa Verde Dr., Brownsville: photo 11 of 12

528 Villa Verde Dr., Brownsville: photo 12 of 12

For sale

$239,999

Price cut $1

528 Villa Verde Dr., Brownsville, TX 78521

bd: 2
ba: 2
ft²: 1,040

Est. cap rate 1.5% See the numbers →

MLS# 29778315 · Listed by Sandy Cantu, Bob Torres Properties · 956-544-2530, [email protected]

TypeSingle-family home
Year built1955
Lot0.29 acres
Price / ft²$231
Est. rent$1,175/mo Est.
UTRGV Brownsville campus≈ 5 min approx.

Virtual tour Ask for a video walkthrough

Description

Spacious Lots! Nestled on an expansive 3-lot property, this charming older home offers character, space, & incredible potential. While the home could benefit from some TLC, it has been well cared for & provides a great opportunity for a homeowner, investor, or developer to make it their own. The oversized property offers plenty of room to expand, add additional homes, guest houses, rental units, workshops, or other improvements (subject to applicable city zoning and approvals). Mature trees provide shade & a peaceful setting, while the generous outdoor space offers endless possibilities for gardening, recreation, or future development. Whether you're looking for a place to call home, an investment opportunity, or land with room to grow, this unique property is one you won't want to miss! With 3 lots included, opportunities like this are rare. Live in the existing home while planning your future expansion, or take advantage of the property's development potential. Schedule showing today

Property details

Type: Single-family home · Single Family Residence
Status: For sale
MLS#: 29778315
Price: $239,999
Price per ft²: $231
Bedrooms: 2
Bathrooms: 2
Living area: 1,040 ft²
Lot size: 0.29 acres
Year built: 1955
Subdivision: Villa Verde
City: Brownsville
County: Cameron
Days on market: 91
Listed: Jul 29, 2026
Last updated: Sep 22, 2026, 11:00 AM CT

Numbers for investors

Price per ft²

$231

Source: MLS listing

Estimated rent

$1,175/mo

Gross yield 5.9%

Asking rent: median of 12 active rentals, ZIP 78521, 2 bedrooms (not signed leases) · RGV MLS, Oct 28, 2026

Days on market

Source: MLS listing

Est. fixed costs per month: $640/mo Est.
Cash to close with 25% down: $67,200 Est.
Est. cap rate: 1.5% 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 12 active rentals, ZIP 78521, 2 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.

−$897

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

1.5% How it’s calculated

−16.0%

Estimated monthly cost

Mortgage $1,198
Tax $440
Insurance $200
HOA $0
Operations $141

Mortgage payment (P&I): $1,198/mo
Rent after vacancy: $1,081/mo
Total monthly cost: $1,978/mo
Net operating income (NOI): $3,606/yr
Down payment: $60,000
Closing costs (est.): $7,200
Cash needed at closing: $67,200

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: $14,100
Gross yield: rent ÷ price, before costs: 5.9%
minus Vacancy (8% of gross rent) Assumption: $1,128
equals Rent collected: $12,972
minus Property tax Estimate: $5,280
minus Insurance Estimate: $2,400
minus HOA dues, 12 months Not provided: $0
minus Maintenance (5% of rent collected) Assumption: $649
minus Management (8% of rent collected) Assumption: $1,038
equals Net operating income (NOI): $3,606
divided by Price MLS listing: $239,999
equals Cap rate: 1.5%

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

528 Villa Verde Dr., Brownsville, TX 78521 Open in Google Maps (opens in a new tab)

UTRGV Brownsville campus≈ 5 min approx.
Gateway International Bridge≈ 5 min approx.
B&M International Bridge≈ 5 min approx.
Veterans International Bridge at Los Tomates≈ 5 min approx.
Port of Brownsville≈ 10 min approx.
SpaceX Starbase launch site, Boca Chica≈ 30 min approx.
South Padre Island (Queen Isabella Causeway)≈ 30 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.