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# 29780826 · https://ricosalazar.com/properties/611-w-w-st-francis-st-brownsville-tx-78521-29780826
Income property
611 W W St Francis St., Brownsville, TX 78521
$129,900
- units
- 2
- ft²
- 1,889
MLS# 29780826 · Listed by Hortencia Villarreal, Coldwell Banker La Mansion Real Estate Brownsville · Tel. 956-504-2727
- TypeIncome property
- Year built1950
- Lot0.14 acres
- Price / ft²$69
- Gateway International Bridge≈ 5 min approx.
Description
Income-Producing Property – Great Investment Opportunity! Great investment opportunity in a convenient Brownsville location! This property is ideal for students attending TSC or UTRGV, tenants, or buyers looking to live near Downtown Brownsville and the international bridges. The property needs some repairs and updates, giving investors a chance to make improvements and increase its value and rental potential.
Property Details
- Type
- Income property · Multi Family
- Status
- For sale
- MLS#
- 29780826
- Price
- $129,900
- Price per ft²
- $69
- Units
- 2
- Living area
- 1,889 ft²
- Lot size
- 0.14 acres
- Year built
- 1950
- Subdivision
- Stillman Extension
- City
- Brownsville
- County
- Cameron
- Days on market
- 0
- Listed
- Nov 6, 2026
- Last updated
- Nov 6, 2026, 3:37 PM CT
Key Figures
Price per ft²
$69
Source: MLS listing
Days on market
0
Source: MLS listing
- Est. fixed costs per month
- $346/mo Est.
- Cash to close with 25% down
- $36,372 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 (2 units), per month
- —
- Gross yield: rent ÷ price, before costs
- —
- minus Vacancy (8% of gross rent) Assumption
- —
- equals Rent collected
- —
- minus Property tax Estimate
- $2,858
- minus Insurance Estimate
- $1,299
- 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
- $129,900
- 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
611 W W St Francis St., Brownsville, TX 78521 Open in Google Maps (opens in a new tab)
- Gateway International Bridge≈ 5 min approx.
- B&M International Bridge≈ 5 min approx.
- UTRGV Brownsville campus≈ 5 min approx.
- Veterans International Bridge at Los Tomates≈ 5 min approx.
- Port of Brownsville≈ 15 min approx.
- SpaceX Starbase launch site, Boca Chica≈ 35 min approx.
- South Padre Island (Queen Isabella Causeway)≈ 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 nowIncome property
Similar Properties
-
NewIncome property
311 E 9th St.
Brownsville, TX 78520
- 7 units
- 3,104 ft²
- Built 1973
≈ 5 min · Gateway International Bridge
$260,000
$84/ft²
MLS# 29780681 · Listed by Ingerid Hernandez, Endure Real Estate, LLC · Tel. 956-466-4593
Income property
1677 Strawberry Cir
Brownsville, TX 78526
- 2 units
- 2,570 ft²
- Built 2026
≈ 5 min · Port of Brownsville
$444,900
$173/ft²
MLS# 29780604 · Listed by Octavio Javier Singlaterry, RE/MAX Sun Valley Realtors · Tel. 956-546-5053
IncomeIncome property
1326 E Tyler St.
Brownsville, TX 78520
- 2 units
- 1,802 ft²
- Built 2000
Gross income $1,275/mo
$150,000
$83/ft²
MLS# 29780526 · Listed by Graciela Cuevas, Excel Realty · 956-280-3089, [email protected]
Income property
7916 Villa Fino Ln
Brownsville, TX 78521
- 2 units
- 2,473 ft²
- Built 2026
≈ 5 min · Port of Brownsville
$410,000
$166/ft²
MLS# 29780466 · Listed by Melissa J. Martinez, KELLER WILLIAMS LRGV · Tel. 956-423-8877
IncomeIncome property
643 E Mcnair Family Dr.
Brownsville, TX 78522
- 2 units
- 1,900 ft²
- Built 1979
Gross income $1,800/mo
$199,000
$105/ft²
MLS# 29780427 · Listed by Catalina Presas, RCR Real Connect Realty · Tel. 956-443-0115
IncomeIncome property
474 Lampasas St
Brownsville, TX 78521
- 2 units
- 3,057 ft²
- Built 2024
Gross income $1,800/mo
$430,000
$141/ft²
MLS# 29780390 · Listed by Margarita Rivera, Realty One Group, Modern Edge · 956-908-0325, [email protected]
Listing office: Coldwell Banker La Mansion Real Estate Brownsville
Listing agent: Hortencia Villarreal
Office contact: 956-504-2727
MLS# 29780826 · Last updated
Contact
Get a Second Opinion
Ricardo can review the numbers, the area and the next steps with you, in Spanish or English.