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# 29778179 · https://ricosalazar.com/properties/5600-n-abram-rd-mission-tx-78574-29778179
Income property
5600 N Abram Rd., Mission, TX 78574
$349,900
Price cut $179.1K- units
- 5
- ft²
- 5,986
MLS# 29778179 · Listed by Ryan Mcdaniel, Effective Real Estate, LLC · Tel. 956-502-0238
- TypeIncome property
- Year built2015
- Lot2 acres
- Price / ft²$58
- B&M International Bridge≈ 85 min approx.
Description
Exceptional multi-family investment opportunity in the growing North Mission area. Located at 5600 N Abram Rd, this income-producing property features eight separate residential units, offering an outstanding opportunity for investors seeking immediate rental income and long-term appreciation. Situated in a peaceful yet accessible location, the property provides convenient access to major roadways, shopping, dining, schools, and everyday amenities while maintaining the privacy and space of the surrounding area. The multiple-unit layout offers flexibility for a variety of investment strategies, whether you're expanding an existing portfolio or entering the multi-family market. With strong income potential, and a location positioned within one of Mission's expanding corridors, this property presents an excellent opportunity to capitalize on the continued growth of the area. Don't miss your chance to own a versatile multi-family asset with lasting investment value.
Property Details
- Type
- Income property · Multi Family
- Status
- For sale
- MLS#
- 29778179
- Price
- $349,900
- Price per ft²
- $58
- Units
- 5
- Living area
- 5,986 ft²
- Lot size
- 2 acres
- Year built
- 2015
- Subdivision
- Porcion 48
- City
- Mission
- County
- Hidalgo
- Days on market
- 97
- Listed
- Jul 24, 2026
- Last updated
- Oct 5, 2026, 11:24 AM CT
Key Figures
Price per ft²
$58
Source: MLS listing
Days on market
97
Source: MLS listing
- Est. fixed costs per month
- $933/mo Est.
- Cash to close with 25% down
- $97,972 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
- —
- Rent per unit (5 units), per month
- —
- Gross yield: rent ÷ price, before costs
- —
- minus Vacancy (8% of gross rent) Assumption
- —
- equals Rent collected
- —
- minus Property tax Estimate
- $7,698
- minus Insurance Estimate
- $3,499
- 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
- $349,900
- 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
5600 N Abram Rd., Mission, TX 78574 Open in Google Maps (opens in a new tab)
- B&M International Bridge≈ 85 min approx.
- Gateway International Bridge≈ 85 min approx.
- UTRGV Brownsville campus≈ 85 min approx.
- Veterans International Bridge at Los Tomates≈ 85 min approx.
- Port of Brownsville≈ 90 min approx.
- South Padre Island (Queen Isabella Causeway)≈ 100 min approx.
- SpaceX Starbase launch site, Boca Chica≈ 110 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.
- Area (opens its page)
- International bridge
- Main highway
- Ship channel
Gateway Bridge to South Padre Island: ≈ 37 km (23 mi) in a straight line.
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
- [email protected]
- Website
- https://ricosalazar.com/
Message Received
Ricardo has your message and will reply through the channel you chose.
Open WhatsApp nowIncome property
Similar Properties
-
Price cut $35KIncome property
5020 N La Homa Rd
Mission, TX 78574
- 9 units
- 7,113 ft²
- Built 1995
MLS rent $1,250/mo · may be incomplete
$515,000
$72/ft²
MLS# 29777012 · Listed by Ryan Mcdaniel, Effective Real Estate, LLC · Tel. 956-502-0238
Listing office: Effective Real Estate, LLC
Listing agent: Ryan Mcdaniel
Office contact: 956-502-0238
MLS# 29778179 · Last updated
Contact
Get a Second Opinion
Ricardo can review the numbers, the area and the next steps with you, in Spanish or English.