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# 29780637 · https://ricosalazar.com/properties/77-lakeside-dr-los-fresnos-tx-78566-29780637
Single-family home
77 Lakeside Dr., Los Fresnos, TX 78566
$90,000
- bd
- 1
- ba
- 1
- ft²
- 1,430
MLS# 29780637 · Listed by Chayo Garza, Resaca Realty · Tel. 956-574-9009
- TypeSingle-family home
- Year built1973
- Lot0.14 acres
- Price / ft²$63
- Gateway International Bridge≈ 15 min approx.
Description
Investment property. mobile home great investment property needs work sits on 3 lots
Property Details
- Type
- Single-family home · Manufactured/Mobile
- Status
- For sale
- MLS#
- 29780637
- Price
- $90,000
- Price per ft²
- $63
- Bedrooms
- 1
- Bathrooms
- 1
- Living area
- 1,430 ft²
- Lot size
- 0.14 acres
- Year built
- 1973
- Subdivision
- Indian Lake
- City
- Los Fresnos
- County
- Cameron
- Days on market
- 0
- Listed
- Oct 30, 2026
- Last updated
- Oct 30, 2026, 7:49 AM CT
Key Figures
Price per ft²
$63
Source: MLS listing
Days on market
0
Source: MLS listing
- Est. fixed costs per month
- $240/mo Est.
- Cash to close with 25% down
- $25,200 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
- $1,980
- minus Insurance Estimate
- $900
- 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
- $90,000
- 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
77 Lakeside Dr., Los Fresnos, TX 78566 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.
- Port of Brownsville≈ 15 min approx.
- Veterans International Bridge at Los Tomates≈ 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.
- 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
1002 Easter Lilly Dr.
Los Fresnos, TX 78566
- 3 bd
- 2 ba
- 1,437 ft²
- 0.16 acres
Median asking rent $1,600/mo · Gross yield 7.7%
$249,500
$174/ft²
MLS# 29780608 · Listed by Sandra Hamrick, Real Estate Outfitters Inc · Tel. 956-346-3034
NewSingle-family home
9175 Lake Charles Dr
Los Fresnos, TX 78566
- 4 bd
- 3 ba
- 2,044 ft²
- 0.21 acres
≈ 15 min · Port of Brownsville
$369,900
$181/ft²
MLS# 29780514 · Listed by Joshua De La Fuente, Aria Group Real Estate · Tel. 956-266-0777
NewSingle-family home
25571 San Roman Rd.
Los Fresnos, TX 78566
- 4 bd
- 2 ba
- 2,016 ft²
- 5 acres
≈ 25 min · South Padre Island (Queen Isabella Causeway)
$550,000
$273/ft²
MLS# 29780448 · Listed by Victoria Rivas, KELLER WILLIAMS LRGV · Tel. 956-423-8877
Single-family home
111 Orchid Dr.
Los Fresnos, TX 78566
- 3 bd
- 3 ba
- 1,785 ft²
- 0.14 acres
Median asking rent $1,600/mo · Gross yield 5.8%
$329,000
$184/ft²
MLS# 29780442 · Listed by Alberto Cordova, GRT Realty · Tel. 956-254-0869
Single-family home
33629 Falcon Ln.
Los Fresnos, TX 78566
- 5 bd
- 2 ba
- 2,664 ft²
- 1.11 acres
≈ 20 min · Port of Brownsville
$496,000
$186/ft²
MLS# 29780407 · Listed by Denise Parra, Coastal Realty · Tel. 956-541-9000
Single-family home
39785 Palm Dr.
Los Fresnos, TX 78566
- 3 bd
- 3 ba
- 2,118 ft²
- 1.55 acres
Median asking rent $1,600/mo · Gross yield 4.1%
$474,000
$224/ft²
MLS# 29780265 · Listed by Tony Altermatt, Palm Breeze Real Estate LLC · Tel. 956-433-5333
Listing office: Resaca Realty
Listing agent: Chayo Garza
Office contact: 956-574-9009
MLS# 29780637 · Last updated
Contact
Get a Second Opinion
Ricardo can review the numbers, the area and the next steps with you, in Spanish or English.