320 Mississippi River Blvd · Brownsville, TX 78520

$72,000

1 bd · 1.0 ba · 770 sqft · SingleFamily public records · 246 Days on market

Built 1996 770 sqft lot $94/sqft · 16% below area Est $86k · 16% under

---

Why this score? — see what drove the B+ grade

The composite is a weighted blend of 9 inputs, each scored 0–100. Each bar is that input's sub-score; the figure is the points it added to the 100-point composite (weight × sub-score).

• Cash flow +30.0/30.0
• ARV discount +14.8/15.0
• 1% rule +10.0/10.0
• DSCR +10.0/10.0
• Rent growth +5.0/5.0
• Livability +4.0/5.0
• Condition / age +2.5/5.0
• Schools +2.2/10.0
• Appreciation +0.0/10.0

Listing remarks MLS

RIVERBEND RESORT . .. .. FULLY FURNISHED 55+ MANDATORY. . QUAINT PARKMODEL FOR A COUPLE TO ENJOY PATIO ON GOLF COURSE GREENS. .. .. .. . BEAUTFUL SUNSETS, ONE BEDROOM, ONE LIVING ROOM. .. PERFECT FOR SOMEONE WHO DOESN'T WANT ALOT OF HOUSEWORK!! MANY AMENITIES . .. POOL/SPA, EXERCISE EQUIPMENT, GAME ROOM WITH BILLIARD TABLE, CLUB HOUSE BIG ROOM FOR SPECIAL EVEMNTS. JOIN DIFFERENT GROUPS SUCH AS MAHJON, QUILTING, ETC. .. .. . PICKABALL COURTS. .. . COME SEE BEAUTIFLL SUNSETS!!!

Key facts

• Exercise equipment
• Pickleball courts
• Golf course greens

Tags

• GOLF COURSE GREENS
• POOL SPA
• EXERCISE EQUIPMENT
• GAME ROOM
• CLUB HOUSE
• PICKLEBALL COURTS

What this means for you Summary

Snapshot

• This is a 1-bed/1.0-bath single-family listed at $72k.

Deal economics

• At list price, monthly cash flow is $191 ($2k/yr) — positive.
• The deal already cash-flows at list — no discount required.
• Meets the 1% rule at list price ($1k rent vs $72k).
• Recommended offer: $63k (12.0% below list) — sets the bar for market timing.
• Cap rate 11.6% vs local median 5.0% in Brownsville — top-decile yield for the area; either an underpriced asset or a hidden risk that comps aren't pricing in. Stress-test before assuming the spread holds.

Location & tenants

• Location reads 79/100 on livability (#62 in TX, #2,311 nationally) — a middle-class / working-renter tenant base. Strengths: commute A+, cost of living A+, housing A+; Watch: amenities D, crime D-, employment F.
• Brownsville ISD (urban): math 20% / reading 34% proficiency, ranked #710 of 826 in TX (top 86%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 83% free/reduced lunch — lower-income household profile, screen leases tightly.
• Zoned schools: Villa Nueva El (math 17% / reading 27%, grade F, #3,333 of 4,322 statewide, top 80%, 361 students, 94% FRL); Stillman Middle (math 26% / reading 43%, grade F, #858 of 1,662 statewide, top 54%, 1,095 students, 68% FRL); Veterans Memorial Early College H S (math 33% / reading 69%, grade D+, #482 of 1,632 statewide, top 30%, 2,172 students, 65% FRL).
• Market conditions: Rents rising fast (+11.4%/yr); 346 active listings in the ZIP; 2,326 units permitted in Cameron County in 2024 (503 in 5+ unit buildings).

Forward outlook

• Local home prices are declining (-3.0%/yr); year-one equity from $498 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
• Cameron County population projected at +3% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
• At projected returns (-3.0% appreciation + 8.0% rent growth), your $20k cash investment doubles in ~7 years — after that, you're playing with house money.

Negotiation context

• It's been on market 246 days — a 12% lower offer ($63k) is reasonable based on typical stale-listing flexibility.
• 2 sale attempts; this cycle's ask is 6445% above the opening price — seller raised mid-cycle; expect resistance to lowballs.

Risks & watch-outs

• Watch-outs: property tax is 2.5% of price; flood insurance adds $125/mo.
• Climate carrying-cost: in FEMA flood zone A (mandatory federal flood insurance); severe wind risk, 99% chance of damaging wind over 30y; extreme-heat days projected 5→18/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.

Recommended offer $63,360 (12.0% below list)

Questions for the listing agent

1. It's been on market 246 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
2. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
3. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
6. Crime grade is D in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
7. What's the average days-on-market for RENTAL listings here right now (not sales)? A rising rental-DOM trend means longer vacancies and softer asking-rent achievability than the comps imply.
8. What's the recent tenant-quality profile in this submarket — average credit score on applications, eviction rate, late-payment / NSF rate, and stable-employment percentage? A property-management company in the area should have these aggregated.
9. How much new for-sale + rental construction is in the pipeline within 1–3 miles? Heavy new supply typically softens prices + rents 12–24 months out; constrained supply supports both.

Investment metrics

• 1% rule: 1.54% ✓
• Cap rate: 11.57%
• Cash-on-cash: 18.85%
• DSCR: 1.84
• GRM: 5.4

CMA / ARV

• ARV (median comp): $85,896
• List price: $72,000
• Delta: -16.18%
• Verdict: UNDERPRICED
• Comps: 1 within 2.0 mi

Show comp detail 1 sale within ~0.75 mi

Address	Dist	Beds/Ba	Sqft	Sold	Price	$/sf	Match
148 Sacramento River Dr	0.32mi	1/1.0	800 (+4%)	22mo	$89,000	$111	60

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

-3.0% appreciation · 8.0% rent growth · sell at horizon

5-year hold

• IRR: 7.7%
• Equity multiple: 1.32×
• Total profit: $6,528
• Equity at exit: $10,735

10-year hold

• IRR: 21.8%
• Equity multiple: 3.41×
• Total profit: $48,631
• Equity at exit: $6,225

Cash invested: $20,160 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

• Overall (STATE): 87 Strongly Landlord-Friendly
• State Texas: 87 Strongly Landlord-Friendly · R+5
• County: — inherits STATE
• City: — inherits STATE

3-day notice; statewide preemption; one of the fastest eviction climates; Travis County (Austin) slightly slower.

Methodology + full state rankings →

ZIP-level market 78520

• Home prices YoY: -19.8%
• Rents YoY: 11.4%
• Active inventory: 346
• Price-to-rent: 5.4×

Monthly cashflow live

• Estimated rent: $1,110 medium
• Mortgage (P&I): −$378
• Tax from tax record: −$153 /mo · $1,834/yr
• Insurance: −$30
• Flood insurance flood zone: −$125 /mo · $1,502/yr
• HOA: −$0
• Vacancy / Maint / Mgmt: −$233
• Net cashflow: $191

Break-even live

Break-even rent $868

Max offer price $72,000

Occupancy floor 78%

Sensitivity live

Price	-10% $232	-5% $212	+0% $191	+5% $171	+10% $151
Rent	-10% $104	-5% $148	+0% $191	+5% $235	+10% $279
Rate	-1.0pp $228	-0.5pp $210	base $191	+0.5pp $173	+1.0pp $154

UW: 25.0% down · 7.5% · 30yr · 1.5% tax · 5.0% vac · 8.0% maint · 8.0% mgmt

Financing live

Cash to close

• Down payment: $18,000
• Closing costs: $2,160
• Reserves months: —
• Total cash needed: —

Listing history 24 events

1. 2026-06-18
   days on market $72,000 Active 246 DOM
2. 2026-06-17
   days on market $72,000 Active 245 DOM
3. 2026-06-16
   remarks 535-char remark
4. 2026-06-16
   pricedays on market $72,000 Active 244 DOM
5. 2026-06-15
   days on market $72,900 Active 243 DOM
6. 2026-06-14
   days on market $72,900 Active 241 DOM
7. 2026-06-13
   days on market $72,900 Active 240 DOM
8. 2026-06-10
   days on market $72,900 Active 238 DOM
9. 2026-06-09
   days on market $72,900 Active 237 DOM
10. 2026-06-08
    days on market $72,900 Active 236 DOM
11. 2026-06-07
    days on market $72,900 Active 235 DOM
12. 2026-06-05
    days on market $72,900 Active 232 DOM
13. 2026-06-03
    days on market $72,900 Active 231 DOM
14. 2026-06-02
    days on market $72,900 Active 230 DOM
15. 2026-06-01
    days on market $72,900 Active 229 DOM
16. 2026-05-31
    days on market $72,900 Active 228 DOM
17. 2026-05-30
    days on market $72,900 Active 227 DOM
18. 2025-10-18
    listed $1,100
19. 2025-10-17
    price $72,900 488-char remark

    Show marketing remark (488 chars)

    RIVERBEND RESORT . .. .. FULLY FURNISHED 55+ MANDATORY. . QUAINT PARKMODEL FOR A COUPLE TO ENJOY PATIO ON GOLF COURSE GREENS. .. .. .. . BEAUTFUL SUNSETS, ONE BEDROOM, ONE LIVING ROOM. .. PERFECT FOR SOMEONE WHO DOESN'T WANT ALOT OF HOUSEWORK!! MANY AMENITIES . .. POOL/SPA, EXERCISE EQUIPMENT, GAME ROOM WITH BILLIARD TABLE, CLUB HOUSE BIG ROOM FOR SPECIAL EVEMNTS. JOIN DIFFERENT GROUPS SUCH AS MAHJON, QUILTING, ETC. .. .. . PICKABALL COURTS. .. . COME SEE BEAUTIFLL SUNSETS!!!

20. 2025-10-13
    listed $72,000 Active 488-char remark

    Show marketing remark (488 chars)

    RIVERBEND RESORT . .. .. FULLY FURNISHED 55+ MANDATORY. . QUAINT PARKMODEL FOR A COUPLE TO ENJOY PATIO ON GOLF COURSE GREENS. .. .. .. . BEAUTFUL SUNSETS, ONE BEDROOM, ONE LIVING ROOM. .. PERFECT FOR SOMEONE WHO DOESN'T WANT ALOT OF HOUSEWORK!! MANY AMENITIES . .. POOL/SPA, EXERCISE EQUIPMENT, GAME ROOM WITH BILLIARD TABLE, CLUB HOUSE BIG ROOM FOR SPECIAL EVEMNTS. JOIN DIFFERENT GROUPS SUCH AS MAHJON, QUILTING, ETC. .. .. . PICKABALL COURTS. .. . COME SEE BEAUTIFLL SUNSETS!!!

21. 2025-08-16
    price $74,900
22. 2025-01-30
    price $79,000
23. 2007-05-22
    soldstatus
24. 2005-05-24
    soldstatus

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Tax reassessment forecast TX · Resets to sale price

• Current annual tax: $1,834 · $153/mo
• Projected year-2 tax: $1,834 · $153/mo
• Expected delta: $0/yr ($0/mo · 0.0%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

• 🌊 Flood 6/10 Major FEMA zone A · 68% chance over 30 yrs
• 🔥 Wildfire 4/10 Moderate
• 🌡 Heat 8/10 Severe 5 d/yr ≥110°F today · 18 d/yr by 30 yrs out
• 💨 Wind 9/10 Extreme 99% chance of damaging wind over 30 yrs
• 🫁 Air quality 1/10 Low 0 unhealthy d/yr today · 0 by 30 yrs out

Taxation est. · year 1

• Rental income: $13,323
• − Mortgage interest: −$4,033
• − Property taxes: −$1,834
• − Insurance: −$1,862
• − Repairs & maintenance: −$1,066
• − Management: −$1,066
• − Depreciation: −$2,095
• Taxable income: $1,367
• Est. tax owed @ 24.0%: −$328
• After-tax cash flow: $1,970/yr

For passive investors: Depreciation is non-cash, so a rental often shows a tax loss while cash-flowing — sheltering income. Rental losses are passive: they offset passive income freely, and up to $25,000/yr can offset ordinary (W-2) income if you actively participate and your MAGI is under $100k (phasing out to $0 by $150k); unused losses carry forward. On sale, claimed depreciation is recaptured at up to 25%, and gains may owe capital-gains tax (a 1031 exchange can defer both). Figures are a year-1 estimate at your 24.0% rate — not tax advice; consult a CPA.

Schools (NCES district)

• District: Brownsville ISD
• NCES district ID: 4811680
• Math proficiency: 20% ▼ -36.00%
• Reading proficiency: 34% ▼ -13.00%
• Median HH income: $30,490
• Composite: 21.8/100
• National rank: #8249
• State rank: #710 of 826 in TX

Livability — Brownsville

• Score: 79/100
• State rank: #62
• US rank: #2311

Category grades

Amenities D Commute A+ Cost of living A+ Crime D- Employment F Housing A+ Health & safety A+ User ratings B-

Schools grade is shown separately in the Schools card above.

Census & demographics

• Census place: Brownsville, TX
• County: Cameron County · 310,734 people
• City population: 212,132
• Metro: Brownsville-Harlingen, TX
• Population (ZIP): 64,740
• Household income: $50,116
• Rent vs Own: 39.8% rent · 60.2% own
• Severe rent burden: 1800.0

Population outlook (Cameron County) Hauer SSP2

• Today (2025): 441,603 people
• By 2030: 448,113 · +1.5%
• By 2040: 456,385 · +3.3%
• By 2050: 456,294 · +3.3%
• By 2075: 423,851 · -4.0%
• By 2100: 342,787 · -22.4%

Race, ethnicity, and origin ACS 2023

• Neighborhood character: Predominantly Hispanic (93%)
• Race & ethnicity: Hispanic / Latino 93% Two or more races 44% White 6%
• Hispanic origin (detail): Mexican 88%
• Foreign-born: 26% · Canada
• Languages at home: 18% English-only · Spanish 82%

Political lean MEDSL · Cameron

• 2024 margin: Lean R (+5.8) · D 46.7% · R 52.5%
• 2008→2024 swing: -34.6pp toward R · 2008: 28.8pp · 2024: -5.8pp
• All cycles: 2024: R+5.8 2020: D+13.2 2016: D+32.5 2012: D+32.4 2008: D+28.8

Not yet ingested

• Civics: —

Market trends

• HPI YoY: ▼ -52.91%
• Current HPI: 214.4335
• Rent YoY: ▲ 11.41%
• Metro: Brownsville-Harlingen, TX
• State GDP YoY: ▲ 3.95%
• F500 in state: 110

Industry mix (Fortune 500 HQ in TX)

Industry	F500 HQs	Revenue
▸Energy	16	$1,198B
▸Technology	5	$198B
▸Engineering / Construction	4	$72B
▸Energy Services	3	$60B
▸Utilities	3	$41B
▸Healthcare	2	$330B

Price history

-98.6% since first listed

7 events — show timeline

• 2025-10-18 Listed for Rent $1,100 RGVMLS
• 2025-10-17 Price Changed $72,900 RGVMLS
• 2025-10-13 Listed $72,000 RGVMLS
• 2025-08-16 Price Changed $74,900 RGVMLS
• 2025-01-30 Price Changed $79,000 RGVMLS
• 2007-05-22 Sold (Public Records) — Public Records
• 2005-05-24 Sold (Public Records) — Public Records

Property tax history

+6.6%/yr

Latest (2025): $1,834 · -4.4% YoY. Source: county tax records.