Ricardo Salazar REALTOR® · RCR Real Connect Realty
Call +1 (956) 592-5052 WhatsApp

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

Investor sheet · MLS# 29780680 · https://ricosalazar.com/properties/7599-hana-dr-brownsville-tx-78520-29780680

For sale

Single-family home

7599 Hana Dr, Brownsville, TX 78520

$385,900

bd
3
ba
3
ft²
2,153
Est. cap rate 1.3% See the numbers →

MLS# 29780680 · Listed by Catalina Presas, RCR Real Connect Realty · Tel. 956-443-0115

  • TypeSingle-family home
  • Year built2022
  • Lot0.24 acres
  • Price / ft²$179
  • HOA / month$40
  • Est. rent$1,850/mo Est.
  • Gateway International Bridge≈ 15 min approx.
Ask for a video walkthrough

Description

Welcome to Your Dream Home in the Olmito Area, North of Brownsville, Texas! Step into this stunning, modern home where elegance, comfort, and spacious living come together beautifully! This move-in-ready home features an inviting open-concept living area, impressive high ceilings, and spacious bedrooms designed for comfort and relaxation. The luxurious Primary Suite is truly a dream come true! Enjoy your own private retreat featuring a fabulous, spacious shower designed for two, a beautiful garden soaking tub, and elegant his-and-hers vanities. The impressive walk-in closet offers generous space to organize your wardrobe, shoes, scarves, jewelry, accessories, and so much more! Location, Location, Location! Conveniently located north of Brownsville in the desirable Olmito area, this beautiful property in near Los Fresnos, LNG, Port of Brownsville and Space X.

Property Details

Type
Single-family home · Single Family Residence
Status
For sale
MLS#
29780680
Price
$385,900
Price per ft²
$179
Bedrooms
3
Bathrooms
3
Living area
2,153 ft²
Lot size
0.24 acres
Year built
2022
Subdivision
Rose Gardens
City
Brownsville
County
Cameron
HOA
$40/mo
Days on market
0
Listed
Nov 1, 2026
Last updated
Nov 1, 2026, 3:26 PM CT

Key Figures

Price per ft²

$179

Source: MLS listing

Estimated rent

$1,850/mo

Gross yield 5.8%

Asking rent: median of 16 active rentals, ZIP 78520, 3 bedrooms (not signed leases) · RGV MLS, Nov 1, 2026

Days on market

0

Source: MLS listing

Est. fixed costs per month
$1,069/mo Est.
Cash to close with 25% down
$108,052 Est.
Est. cap rate
1.3% 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

Purchase

List price per the MLS. Try your own offer.

25%

100% = cash purchase, no loan.

7%

Planning assumption, not a lender quote.

Loan term
Income
/mo

Asking rent: median of 16 active rentals, ZIP 78520, 3 bedrooms (not signed leases) · RGV MLS, Nov 1, 2026

8%

Share of the year the property sits empty.

Expenses
/yr

Estimated at 2.2% of the price per year. Verify it with the Cameron Appraisal District.

/yr

Estimated at 1% of the price per year; coastal wind coverage can cost more.

/mo

Monthly dues per the MLS listing.

5%

% of collected rent.

8%

% of collected rent, if you hire a manager.

3%

Buyer side: title, appraisal, lender fees (estimate).

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
$22,200
Gross yield: rent ÷ price, before costs
5.8%
minus Vacancy (8% of gross rent) Assumption
$1,776
equals Rent collected
$20,424
minus Property tax Estimate
$8,490
minus Insurance Estimate
$3,859
minus HOA dues, 12 months MLS listing
$480
minus Maintenance (5% of rent collected) Assumption
$1,021
minus Management (8% of rent collected) Assumption
$1,634
equals Net operating income (NOI)
$4,940
divided by Price MLS listing
$385,900
equals Cap rate
1.3%

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, HOA
  • Our estimates and assumptions: rent, property tax, insurance, vacancy, maintenance, management
  • MLS figures are what the listing reports. We have not verified them.
  • 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

7599 Hana Dr, Brownsville, TX 78520 Open in Google Maps (opens in a new tab)

  • Gateway International Bridge≈ 15 min approx.
  • UTRGV Brownsville campus≈ 15 min approx.
  • B&M International Bridge≈ 15 min approx.
  • Veterans International Bridge at Los Tomates≈ 15 min approx.
  • Port of Brownsville≈ 20 min approx.
  • South Padre Island (Queen Isabella Causeway)≈ 35 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.

  1. Port of Brownsville
  2. SpaceX Starbase
  3. South Padre Island
  4. Brownsville
  5. Los Fresnos
  6. 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.

Message on WhatsApp Read the buying guide

Ask About This Property

Ricardo Salazar

REALTOR® · TREC #643769

Ricardo Salazar

RCR Real Connect Realty

  • Español
  • English
Phone / WhatsApp
+1 (956) 592-5052
Email
rico.salazar20@gmail.com
Website
https://ricosalazar.com/

Schedule a Showing

About: 7599 Hana Dr · MLS# 29780680

Optional if you leave a WhatsApp or phone number.

No obligation

Single-family home

Similar Properties

See all in Brownsville
  • 3761 Paseo Cafetos St, Brownsville: main photo
    New

    Single-family home

    3761 Paseo Cafetos St

    Brownsville, TX 78520

    • 3 bd
    • 2 ba
    • 1,699 ft²
    • 0.16 acres

    Median asking rent $1,850/mo · Gross yield 7.1%

    $314,500

    $185/ft²

    MLS# 29780682 · Listed by Alejandro Cortez, Texas Stars Realty Group, LLC · Tel. 956-455-4422

  • 2764 Cairo St., Brownsville: main photo
    New

    Single-family home

    2764 Cairo St.

    Brownsville, TX 78520

    • 4 bd
    • 2 ba
    • 1,500 ft²
    • 0.13 acres

    Median asking rent $2,250/mo · Gross yield 10.8%

    $249,900

    $167/ft²

    MLS# 29780673 · Listed by Jose Nieto, KELLER WILLIAMS LRGV · Tel. 956-423-8877

  • 7396 Highland Pine St., Brownsville: main photo
    New

    Single-family home

    7396 Highland Pine St.

    Brownsville, TX 78526

    • 5 bd
    • 3 ba
    • 2,090 ft²
    • 0.14 acres

    ≈ 15 min · Gateway International Bridge

    $304,800

    $146/ft²

    MLS# 29780672 · Listed by Jose Nieto, KELLER WILLIAMS LRGV · Tel. 956-423-8877

  • 3424 Debra, Brownsville: main photo
    New

    Single-family home

    3424 Debra

    Brownsville, TX 78526

    • 4 bd
    • 3 ba
    • 1,888 ft²
    • 0.17 acres

    ≈ 15 min · Gateway International Bridge

    $379,800

    $201/ft²

    MLS# 29780669 · Listed by Jose Nieto, KELLER WILLIAMS LRGV · Tel. 956-423-8877

  • 5222 Rustic Manor Dr., Brownsville: main photo
    New

    Single-family home

    5222 Rustic Manor Dr.

    Brownsville, TX 78526

    • 4 bd
    • 5 ba
    • 4,618 ft²
    • 0.9 acres

    ≈ 10 min · Gateway International Bridge

    $1,100,000

    $238/ft²

    MLS# 29780667 · Listed by Connie Uribe, Realty One Group, Modern Edge · 956-908-0325, [email protected]

  • 6506 Lazara St, Brownsville: main photo
    New

    Single-family home

    6506 Lazara St

    Brownsville, TX 78526

    • 4 bd
    • 3 ba
    • 2,015 ft²
    • 0.16 acres

    ≈ 15 min · Gateway International Bridge

    $417,000

    $207/ft²

    MLS# 29780661 · Listed by Lourdes Huizar, Sublime Realty · Tel. 956-310-8482

Listing office: RCR Real Connect Realty

Listing agent: Catalina Presas

Office contact: 956-443-0115

MLS# 29780680 · Last updated

Contact

Get a Second Opinion

Ricardo can review the numbers, the area and the next steps with you, in Spanish or English.

Message on WhatsApp Write to Ricardo
$385,900Est. cap rate 1.3%

1 / 33

7599 Hana Dr, Brownsville, TX 78520 · MLS# 29780680

RICARDO SALAZAR

Find an investment

Choose how you’d like to get started.

AI investment assistant

Screen MLS properties by strategy, area and budget. Rents, expenses, permits and returns require verification.

Messages are processed with AI. Please keep financial details, documents and sensitive information out of chat. It does not send email or book appointments. Privacy