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# 29780825 · https://ricosalazar.com/properties/8225-fatima-ct-brownsville-tx-78575-29780825
Single-family home
8225 Fatima Ct, Brownsville, TX 78575
$453,500
- bd
- 4
- ba
- 3
- ft²
- 2,171
MLS# 29780825 · Listed by Zaida Trevino, Realty Solutions · Tel. 956-455-5956
- TypeSingle-family home
- Year built2026
- Lot0.2 acres
- Price / ft²$209
- HOA / month$50
- Gateway International Bridge≈ 20 min approx.
Description
Brand-new, elegant 4-bedroom, 3-bath home in Madeira, a desirable Masterpiece Community in Brownsville. The stucco and brown travertine exterior complements an open-concept layout with oversized 24"x48" porcelain tile flooring, custom cabinetry, luxurious quartz countertops, and carefully selected lighting fixtures. Architectural details include 13-ft living room ceilings, 10-ft bedroom ceilings, decorative ceiling designs, and custom built-ins with a TV space. The primary bath features double vanities, a freestanding tub, and separate shower. Additional highlights include spray foam insulation, a laundry room, tiled covered front porch, privacy fence, and sprinkler system. The spacious backyard offers a covered tiled patio and grass lawn, while the front yard showcases landscaping with trees and plants. Enjoy Madeira's parks, walking trails, community security cameras, and convenient access to Expressway 83.
Property Details
- Type
- Single-family home · Single Family Residence
- Status
- For sale
- MLS#
- 29780825
- Price
- $453,500
- Price per ft²
- $209
- Bedrooms
- 4
- Bathrooms
- 3
- Living area
- 2,171 ft²
- Lot size
- 0.2 acres
- Year built
- 2026
- Subdivision
- Acacia Place At Madeira Ph I
- City
- Brownsville
- County
- Cameron
- HOA
- $50/mo
- Days on market
- 0
- Listed
- Nov 6, 2026
- Last updated
- Nov 6, 2026, 3:15 PM CT
Key Figures
Price per ft²
$209
Source: MLS listing
Days on market
0
Source: MLS listing
- Est. fixed costs per month
- $1,259/mo Est.
- Cash to close with 25% down
- $126,980 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
- $9,977
- minus Insurance Estimate
- $4,535
- minus HOA dues, 12 months MLS listing
- $600
- minus Maintenance (5% of rent collected) Assumption
- —
- minus Management (8% of rent collected) Assumption
- —
- equals Net operating income (NOI)
- —
- divided by Price MLS listing
- $453,500
- 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
8225 Fatima Ct, Brownsville, TX 78575 Open in Google Maps (opens in a new tab)
- Gateway International Bridge≈ 20 min approx.
- UTRGV Brownsville campus≈ 20 min approx.
- B&M International Bridge≈ 20 min approx.
- Port of Brownsville≈ 20 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≈ 40 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
21 St Andrews
Brownsville, TX 78520
- 3 bd
- 3 ba
- 2,670 ft²
- 0.27 acres
Median asking rent $1,925/mo · Gross yield 8.9%
$259,000
$97/ft²
MLS# 29780820 · Listed by Edgar De La Garza, MKZ Realty · Tel. 956-572-4824
NewSingle-family home
6128 China St.
Brownsville, TX 78521
- 3 bd
- 3 ba
- 1,487 ft²
- 0.11 acres
Median asking rent $1,800/mo · Gross yield 8.6%
$249,900
$168/ft²
MLS# 29780813 · Listed by Jorge Salome, RCR Real Connect Realty · Tel. 956-443-0115
NewSingle-family home
6245 Santa Rosa St. #LOT 25 & 26
Brownsville, TX 78520
- 2 bd
- 2 ba
- 1,120 ft²
- 0.19 acres
Median asking rent $1,625/mo · Gross yield 17.3%
$112,500
$100/ft²
MLS# 29780808 · Listed by Maria Astorga, RCR Real Connect Realty · Tel. 956-443-0115
NewSingle-family home
19 Rio Bravo Dr.
Brownsville, TX 78520
- 1 bd
- 1 ba
- 704 ft²
- 0.07 acres
Median asking rent $1,075/mo · Gross yield 16.3%
$78,900
$112/ft²
MLS# 29780804 · Listed by Linda Marie Villarreal, One Stop Realty, Inc · Tel. 956-541-7867
NewSingle-family home
5321 Wilderness Dr.
Brownsville, TX 78526
- 4 bd
- 7 ba
- 4,359 ft²
- 0.8 acres
≈ 10 min · UTRGV Brownsville campus
$999,500
$229/ft²
MLS# 29780794 · Listed by Adriana Barrera, KELLER WILLIAMS LRGV · Tel. 956-423-8877
NewSingle-family home
6208 Mackenna Dr #81
Brownsville, TX 78526
- 4 bd
- 5 ba
- 1,981 ft²
- 0.18 acres
≈ 15 min · Gateway International Bridge
$410,000
$207/ft²
MLS# 29780787 · Listed by Monica Hernandez, RCR Real Connect Realty · Tel. 956-443-0115
Listing office: Realty Solutions
Listing agent: Zaida Trevino
Office contact: 956-455-5956
MLS# 29780825 · Last updated
Contact
Get a Second Opinion
Ricardo can review the numbers, the area and the next steps with you, in Spanish or English.