335 ADAMS ST., Brownsville, TX 78520
- Added:
- Jun 10, 2025
- Days on Market:
- 373
- Last Refresh:
- Jun 17 at 2:06 am
Property Features for 335 ADAMS ST.
General Information
- Property type
- Residential Multi Family
- Property subtype
- Other
- Appliances
- Refrigerator
- Standard status
- Pending
- Size
- 1,800 SF
- Lot size
- 0.07 Acres
Utilities
- Sewer type
- Public Sewer
- Heating system
- Electric (Heating)
- Cooling system
- Electric
- Water source
- Public
Building Details
- Year built
- 1967
- Floors in Building
- 1
- Number of units
- 4
- Flooring type
- Tile
Listing agent Carlos Duran License #0589833 (956) 579-9469
Listing office Duran Realty, LLC 3000 Central Blvd Suite 5, Brownsville, TX (956) 579-9469
Listing date Jun 10, 2025
Copyright © 2026 Rio Grande Valley Multiple Listing Service Inc. All rights reserved. All information provided by the listing agent/broker is deemed reliable but is not guaranteed and should be independently verified.
HighLights
- Substantial monthly income of $2600 with $2300 profit after expenses.
- Multiple rental units provide diversified income streams (2 bed/1 bath, 3 bed/1 bath, two 1 bed/1 bath units).
- Washer and dryer connections available in multiple units.
- Separate water and electric meters for rear building.
- Plumbing and electric system updated in front building in 2010.
- Appliances (stove, refrigerator, microwave) included in some units.
Overview
Local Financial Insights For Multifamily LT 5
Simulate Cap Rate and NOI
NOI Build-Up
- Vacancy
- income lost from leasable area expected to sit empty during the year — subtracted from gross rent.
- EGI (Effective Gross Income)
- gross rent minus vacancy losses — the realistic income before paying operating costs.
- OpEx (Operating Expenses)
- recurring costs to operate the property (property tax, insurance, utilities, maintenance, management) — excludes financing and capital improvements.
- NOI (Net Operating Income)
- income a property generates after operating costs but before financing and taxes.
| Component | $ | $/SF |
|---|---|---|
| Gross rent | $22.7k | $12.60 |
| − Vacancy | −$1.5k | −$0.81 |
| EGI | $21.2k | $11.79 |
| − OpEx | −$6.4k | −$3.54 |
| NOI | $14.9k | $8.25 |
Alternative Uses
Current Use by Public Records
Location Insight
- Map
- Local Demand
- City
- Brownsville
- County
- Cameron
- State
- Texas
- Longitude
- -97.5025685
- Latitude
- 25.9080337