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# 29780712 · https://ricosalazar.com/properties/564-salvatierra-st-brownsville-tx-78526-29780712
Single-family home
564 Salvatierra St., Brownsville, TX 78526
$295,000
- bd
- 3
- ba
- 2
- ft²
- 1,691
MLS# 29780712 · Listed by Valeska Vallve, KELLER WILLIAMS LRGV · Tel. 956-423-8877
- TypeSingle-family home
- Year built1978
- Lot0.2 acres
- Price / ft²$174
- Est. rent$2,000/mo Est.
- UTRGV Brownsville campus≈ 10 min approx.
Description
Looking for a home with major upgrades already completed and exceptional spaces to enjoy? This beautifully maintained 3-bedroom, 2-bath home with an extended 2-car garage offers comfort, efficiency, and versatility! Major improvements include a 30-year roof (2020), HVAC system (2023), spray foam attic insulation, and tankless water heater. Inside, enjoy quartz countertops, luxury vinyl flooring, Pella double-pane windows, a cozy fireplace, custom walk-in closet, and remodeled bathrooms (2024). Outdoor living features a charming front pergola, covered patio, landscaped backyard, and WiFi-controlled sprinkler system. A standout bonus is the insulated, air-conditioned detached studio, ideal for a home office, hobby space, or private retreat! Additional features include a water softener, reverse osmosis system, and smart garage door. Conveniently located near shopping, dining, hospitals, and expressway access. A home with so much to offer!
Property Details
- Type
- Single-family home · Single Family Residence
- Status
- For sale
- MLS#
- 29780712
- Price
- $295,000
- Price per ft²
- $174
- Bedrooms
- 3
- Bathrooms
- 2
- Living area
- 1,691 ft²
- Lot size
- 0.2 acres
- Year built
- 1978
- Subdivision
- Brownsville Country Club
- City
- Brownsville
- County
- Cameron
- Days on market
- 0
- Listed
- Nov 2, 2026
- Last updated
- Nov 2, 2026, 8:13 PM CT
Key Figures
Price per ft²
$174
Source: MLS listing
Estimated rent
$2,000
Gross yield 8.1%
Asking rent: median of 23 active rentals, ZIP 78526, 3 bedrooms (not signed leases) · RGV MLS, Nov 2, 2026
Days on market
0
Source: MLS listing
- Est. fixed costs per month
- $787/mo Est.
- Cash to close with 25% down
- $82,600 Est.
- Est. cap rate
- 3.3% 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.
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 Estimate
- $24,000
- Gross yield: rent ÷ price, before costs
- 8.1%
- minus Vacancy (8% of gross rent) Assumption
- $1,920
- equals Rent collected
- $22,080
- minus Property tax Estimate
- $6,490
- minus Insurance Estimate
- $2,950
- minus HOA dues, 12 months Not provided
- $0
- minus Maintenance (5% of rent collected) Assumption
- $1,104
- minus Management (8% of rent collected) Assumption
- $1,766
- equals Net operating income (NOI)
- $9,770
- divided by Price MLS listing
- $295,000
- equals Cap rate
- 3.3%
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: 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
564 Salvatierra St., 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≈ 10 min approx.
- Veterans International Bridge at Los Tomates≈ 10 min approx.
- Port of Brownsville≈ 10 min approx.
- South Padre Island (Queen Isabella Causeway)≈ 30 min approx.
- SpaceX Starbase launch site, Boca Chica≈ 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.
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
3124 Basque Dr.
Brownsville, TX 78526
- 3 bd
- 3 ba
- 1,896 ft²
- 0.19 acres
Median asking rent $2,000/mo · Gross yield 7.3%
$329,900
$174/ft²
MLS# 29780713 · Listed by Jose Nieto, GRT Realty · Tel. 956-254-0869
NewSingle-family home
1 Bermuda Ln. #1
Brownsville, TX 78526
- 3 bd
- 2 ba
- 1,440 ft²
- 0.18 acres
Median asking rent $2,000/mo · Gross yield 16.1%
$149,000
$103/ft²
MLS# 29780708 · Listed by Maria Bradford, CORNERSTONE TX REALTY · Tel. 956-203-8552
NewSingle-family home
3744 Boca Chica Blvd. #104E
Brownsville, TX 78521
- 2 bd
- 2 ba
- 1,327 ft²
Median asking rent $1,250/mo · Gross yield 6.8%
$219,000
$165/ft²
MLS# 29780699 · Listed by Monica Benavides Team, THE MBTEAM · Tel. 956-357-4632
NewSingle-family home
468 Agua Viva Ln.
Brownsville, TX 78526
- 3 bd
- 2 ba
- 1,448 ft²
- 0.24 acres
Median asking rent $2,000/mo · Gross yield 9.6%
$249,000
$172/ft²
MLS# 29780698 · Listed by Ramiro Aguirre, SPI Realty · Tel. 956-761-6444
NewSingle-family home
7184 Dominica Dr #2
Brownsville, TX 78520
- 4 bd
- 4 ba
- 1,802 ft²
- 0.15 acres
Median asking rent $2,250/mo · Gross yield 10.4%
$259,000
$144/ft²
MLS# 29780689 · Listed by Alicia Villarreal, Access Realty RGV · Tel. 956-867-1565
NewSingle-family home
1343 Guiseppe Verdi
Brownsville, TX 78526
- 4 bd
- 3 ba
- 2,325 ft²
- 0.17 acres
≈ 20 min · Gateway International Bridge
$449,000
$193/ft²
MLS# 29780687 · Listed by Jose Nieto, GRT Realty · Tel. 956-254-0869
Listing office: KELLER WILLIAMS LRGV
Listing agent: Valeska Vallve
Office contact: 956-423-8877
MLS# 29780712 · Last updated
Contact
Get a Second Opinion
Ricardo can review the numbers, the area and the next steps with you, in Spanish or English.