3552 Old Port Isabel Road, Brownsville, TX 78526
Built in 2021 with central heating, air conditioning, and appliances included in the sale.
Property Features for 3552 Old Port Isabel Road
General Information
Additional Details
Amenities
Building Details
Displayed information is deemed reliable but is not guaranteed and should be independently verified. All listing content including descriptions, pricing, images are the copyrighted material of KELLER WILLIAMS LRGV
Investment Insights
Based on property information with market context.
The property is located at 3552 Old Port Isabel Road in Brownsville, with access to shopping, dining, schools, and major roadways. It is approximately 35–40 minutes from SpaceX Starbase and offers access to Brownsville amenities and South Padre Island. The address provides a straightforward residential income property configuration for an owner or investor seeking a newer duplex in the Brownsville area.
Key Highlights
- 2021 construction
- Brick veneer exterior
- Central heating and air conditioning
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 | $29.4k | $12.60 |
| − Vacancy | −$1.9k | −$0.81 |
| EGI | $27.5k | $11.79 |
| − OpEx | −$8.2k | −$3.54 |
| NOI | $19.2k | $8.25 |
Alternative Uses
Property Analytics
Current Use
Lease Details
Location Intelligence
Trade Area within ½ mile
Demographics for 78526, TX
Market
Vacancy Rate% for Multifamily in South region