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# 29780794 · https://ricosalazar.com/properties/5321-wilderness-dr-brownsville-tx-78526-29780794
Single-family home
5321 Wilderness Dr., Brownsville, TX 78526
$999,500
- bd
- 4
- ba
- 7
- ft²
- 4,359
MLS# 29780794 · Listed by Adriana Barrera, KELLER WILLIAMS LRGV · Tel. 956-423-8877
- TypeSingle-family home
- Year built2010
- Lot0.8 acres
- Price / ft²$229
- UTRGV Brownsville campus≈ 10 min approx.
Description
Beautiful modern home with Tropical landscaping, with aprox. .80 of an acre. Home features 4 bedrooms 6 and a half bathrooms, with walking closets and bathrooms in every room, 2 living rooms, cinema, game room, computer area and maid's quarter. The backyard has a beautiful pool that was just redone. The backyard features a full bathroom, basketball court, and deck to view the beautiful Resaca. The steps leading to Resaca have LED lights. Sprinkler system using Resaca water throughout the yard. The whole perimeter of the home was built with block and foam insulation through out the home. It Features 2 tankless water heaters and 3 air conditioners, and water softener system. The garage door has a unique feature which has two entrances from front and side of the home.
Property Details
- Type
- Single-family home · Single Family Residence
- Status
- For sale
- MLS#
- 29780794
- Price
- $999,500
- Price per ft²
- $229
- Bedrooms
- 4
- Bathrooms
- 7
- Living area
- 4,359 ft²
- Lot size
- 0.8 acres
- Year built
- 2010
- Subdivision
- The Woods
- City
- Brownsville
- County
- Cameron
- Days on market
- 0
- Listed
- Nov 5, 2026
- Last updated
- Nov 5, 2026, 12:28 PM CT
Key Figures
Price per ft²
$229
Source: MLS listing
Days on market
0
Source: MLS listing
- Est. fixed costs per month
- $2,665/mo Est.
- Cash to close with 25% down
- $279,860 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
- $21,989
- minus Insurance Estimate
- $9,995
- 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
- $999,500
- 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
5321 Wilderness Dr., Brownsville, TX 78526 Open in Google Maps (opens in a new tab)
- UTRGV Brownsville campus≈ 10 min approx.
- Gateway International Bridge≈ 10 min approx.
- B&M International Bridge≈ 15 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
6208 Mackenna Dr #81
Brownsville, TX 78526
- 4 bd
- 5 ba
- 1,981 ft²
- 0.18 acres
≈ 15 min · Gateway International Bridge
$410,000
$207/ft²
MLS# 29780787 · Listed by Monica Hernandez, RCR Real Connect Realty · Tel. 956-443-0115
NewSingle-family home
215 Fairfax St.
Brownsville, TX 78520
- 3 bd
- 2 ba
- 1,305 ft²
- 0.18 acres
Median asking rent $1,925/mo · Gross yield 10.5%
$220,000
$169/ft²
MLS# 29780782 · Listed by Hector Cardoza, Altus Real Estate Group, LLC · Tel. 956-408-8351
NewSingle-family home
1545 Capistrano Dr. #12
Brownsville, TX 78526
- 3 bd
- 3 ba
- 1,650 ft²
- 0.17 acres
Median asking rent $2,000/mo · Gross yield 8.9%
$269,000
$163/ft²
MLS# 29780771 · Listed by Jorge Medina, RE/MAX Elite Brownsville · 956-496-2012, [email protected]
NewSingle-family home
7033 Heliconia Dr
Brownsville, TX 78520
- 3 bd
- 3 ba
- 1,706 ft²
- 0.14 acres
Median asking rent $1,925/mo · Gross yield 7.5%
$309,000
$181/ft²
MLS# 29780765 · Listed by Alicia Villarreal, Access Realty RGV · Tel. 956-867-1565
NewSingle-family home
5779 Paso Real Dr.
Brownsville, TX 78521
- 4 bd
- 2 ba
- 1,960 ft²
- 0.12 acres
Median asking rent $2,500/mo · Gross yield 16.8%
$179,000
$91/ft²
MLS# 29780762 · Listed by Eugene Tapia, RCR Real Connect Realty · Tel. 956-443-0115
NewSingle-family home
3105 Llama St.
Brownsville, TX 78521
- 3 bd
- 2 ba
- 1,695 ft²
- 0.11 acres
≈ 5 min · Veterans International Bridge at Los Tomates
$69,500
$41/ft²
MLS# 29780747 · Listed by Josie Montelongo, Coldwell Banker La Mansion Real Estate Brownsville · Tel. 956-504-2727
Listing office: KELLER WILLIAMS LRGV
Listing agent: Adriana Barrera
Office contact: 956-423-8877
MLS# 29780794 · Last updated
Contact
Get a Second Opinion
Ricardo can review the numbers, the area and the next steps with you, in Spanish or English.