Add Listing
    Property Lookup
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    21 Brownsville Brownsville, TX 78526
    Back to Search
    Property profile & analytics

    21 Brownsville Brownsville, TX 78526

    View on Map
    • Land
    • 25.88 lot acres
    Off-Market
    Value Estimations
    Cap Rate Potential
    Location Intelligence

    Current Use by Public Records

    • Land

    Property Details for 21 Brownsville

    Lot size
    25.88 lot acres
    Property type
    Land

    Description

    This exceptional 25.88-acre beachfront property in Brownsville, Texas, presents a unique investment opportunity. Located in Boca Chica near the SpaceX launch site, this land offers unparalleled potential for development. The asking price is $4,500,000, translating to approximately $173,879.44 per acre. Situated in Cameron County, with a zip code of 78526, this residential lot (Lot 21, TBD Beach Dunes) provides a blank canvas for a dream home or larger-scale development. The property's prime location combines breathtaking coastal beauty with proximity to a rapidly growing region fueled by aerospace innovation and expanding amenities. This is more than just a land purchase

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

    • CAP approach

    • Comparable approach

    • Alternative Use

    Location Insight

    • Map
    • Local Demand
    City
    Brownsville
    County
    Cameron
    State
    Texas
    Longitude
    -97.159
    Latitude
    26.0501

    Comparable in this City

    • Value Estimation by Request
      5.00 Acres

      28777 Amigo Ln

      Land • 5.00 Acres
      28777 Amigo Ln, Brownsville, TX 78526
      View Details
    • Value Estimation by Request
      4.25 Acres

      ---- Old Alice Rd

      Land • 4.25 Acres
      0 ---- Old Alice Rd, Olmito, TX 78526
      View Details
    • Value Estimation by Request
      34.20 Acres

      J C S Industrial Dr

      Land • 34.20 Acres
      0 J C S Industrial Dr, Brownsville, TX 78526
      View Details
    • Value Estimation by Request
      95.00 Acres

      Lakeview Blvd

      Land • 95.00 Acres
      0 Lakeview Blvd, Brownsville, TX 78526
      View Details
    • Value Estimation by Request
      4.58 Acres

      000 Little America Ln

      Multifamily properties • 4.58 Acres
      000 Little America Ln, Brownsville, TX 78526
      View Details
    • Value Estimation by Request
      21.85 Acres

      3240 Fm 511

      Land • 21.85 Acres
      3240 Fm 511, Brownsville, TX 78526
      View Details

    Similar Nearby for Sale

    • Contact for pricing
      1.63 Acres

      Brownsville Commercial Land - 1.63 Acres

      High-visibility corner lot, ideal for retail.
      6101 Paredes Line Rd, Brownsville, TX 78526
      View Details
    • $8,975,000
      13.74 Acres

      Brownsville Commercial Land - 13+ Acres

      Prime Commercial Land, Regional Center Zoning
      0 Paredes Line Rd, Brownsville, TX 78526
      View Details
    • $1,599,000

      Land for Sale

      Land available in Brownsville, TX.
      838 Springmart Blvd, Brownsville, TX 78526
      View Details
    • $2,500,000
      35,378 SF

      Commercial Property on High-Traffic Thoroughfare

      5-acre commercial property with storage units, collision center, and expansion potential.
      3800 Paredes Line Rd, Brownsville, TX 78526
      View Details
    • $94,000
      0.19 Acres

      Land in North Brownsville

      Ready-to-build commercial land in North Brownsville, Texas.
      Polanco Dr, Brownsville, TX 78526
      View Details

    Similar Nearby for Lease

    • Contact for pricing
      87,120 SF

      Land For Lease in Brownsville

      Two acres of land available for lease in North Brownsville.
      6925 Paredes Line Rd, Brownsville, TX 78526
      View Details
    • New
      $3,500 /Mo
      304,920 SF

      7 Acres Commercial Land Available

      Commercial land for lease with easy highway access.
      Fm 511, Brownsville, TX 78526
      View Details
    • Contact for pricing
      305,025 SF

      Retail Center in Brownsville, TX

      Corner location with excellent tenant mix of retail and services.
      5850 Ruben M Torres Blvd, Brownsville, TX 78526
      View Details
    • Contact for pricing
      Pending

      Retail Center Corner Location

      Excellent corner location with great tenant mix in Brownsville.
      5850 Ruben M Torres Blvd, Brownsville, TX 78526
      View Details
    • Contact for pricing

      Commercial Space Available For Rent

      Commercial space available for rent at 8250 E Ruben M Torres Blvd.
      8250 E Ruben M Torres Blvd, Brownsville, TX 78526
      View Details
    • Contact for pricing

      Class A Professional Office Building

      Recently renovated office building near Expressway 77/83, Brownsville, TX.
      5700 Expressway N, Brownsville, TX 78526
      View Details
    Request Owner's contact information
    Message sent successfully
    Error
    If you are the owner or broker of this property and would like to edit or remove this listing please send a message to web site administrator.
    21 Brownsville
    Brownsville, TX 78526
    Message sent successfully
    Error
    Email to Your Friends
    Link copied to clipboard
    Separate multiple addresses with a comma
    Message sent successfully
    Error

    Realmo Value Estimations

    Realmo estimates a property’s market value using a proprietary methodology that incorporates public data and user-submitted information. This cumulative value is generated by integrating a variety of conventional and innovative methods. 

    Disclaimer

    These figures are not official appraisals and should not be used as a substitute for a valuation performed by a licensed appraiser.
    Actual market value may differ due to factors not captured in the data. Estimates are offered for informational purposes only, and users should conduct independent research before making financial or investment decisions.
    By using this feature, you acknowledge that Realmo is not responsible for actions taken based on these estimates.

    AI approach

    Realmo AI Method estimates property value using machine learning models trained on millions of comparable listings, transactions, and market signals. It analyzes property features, location intelligence data, and current market dynamics to predict the most probable market value in real time.

    Realmo CapRate Calculation

    Realmo calculates the Capitalization Rate (Cap Rate) to help estimate a property's potential return on investment. The Cap Rate is a fundamental metric in commercial real estate that measures the relationship between a property's net operating income and its market value.

    How We Calculate Cap Rate

    Cap Rate Formula:
    Cap Rate (%) = (Net Operating Income / Property Value) × 100

    Net Operating Income (NOI) Formula:
    NOI = Area × Lease Rate × (1 - Vacancy Rate) × (1 - Operating Expense Ratio)

    Components

    Net Operating Income (NOI) represents the annual income a property generates after operating expenses:

    • Area: Building square footage from property records
    • Lease Rate: Annual $/sqft based on market data for the property type and geographic location
    • Vacancy Rate: Percentage of unoccupied space based on market data for the property type and location
    • Operating Expense Ratio: Operating costs as a percentage of income, varies by property type

    Property Value is derived from:

    • Recent sale price (if available)
    • Statistical models using comparable sales
    • AI-powered valuation estimates

    Example Calculation

    For a 100,000 sqft Office Building:

    • Lease Rate: $25.00/sqft/year (market data for Office in this area)
    • Vacancy Rate: 8% (market data for Office in this area)
    • Operating Expense Ratio: 35% (typical for Office properties)
    • Property Value: $15,000,000

    Step 1: Calculate NOI

    NOI = 100,000 × $25.00 × (1 - 0.08) × (1 - 0.35)
    NOI = 100,000 × $25.00 × 0.92 × 0.65
    NOI = $1,495,000/year

    Step 2: Calculate Cap Rate

    Cap Rate = ($1,495,000 / $15,000,000) × 100
    Cap Rate = 9.97%

    Property Type Considerations

    Net Operating Income calculations vary by property type due to different operating expense ratios:

    • Office: Higher expenses (30-40%) for HVAC, utilities, maintenance
    • Retail: Moderate expenses (25-35%) for common area maintenance
    • Industrial/Warehouse: Lower expenses (15-25%) for minimal tenant services
    • Multifamily: Moderate expenses (35-45%) including property management
    • Self-Storage: Lower expenses (25-35%) due to minimal maintenance

    Market lease rates and vacancy rates are specific to each property type and geographic location, reflecting local market conditions.

    Disclaimer

    These calculations are estimates for informational purposes only and should not be used as a substitute for professional financial analysis or appraisal.

    • Cap Rate calculations depend on market data that may change over time
    • Actual operating expenses, lease rates, and vacancy rates may differ from market averages
    • Individual property conditions, lease terms, and tenant quality significantly impact actual NOI
    • Property value estimates are approximations and not official appraisals
    • Cap rates vary widely by market, property condition, and investment risk profile

    Professional Guidance Recommended: Before making any investment or financial decisions, consult with licensed appraisers, commercial real estate brokers, and financial advisors who can evaluate your specific property and circumstances.
    By using this feature, you acknowledge that Realmo is not responsible for investment decisions or actions taken based on these estimates.

    Cap approach

    Capitalization Method calculates value based on estimated net operating income (NOI) and applying a market-based capitalization rate (cap rate), we estimate what a typical investor might be willing to pay for it.

    Comparable approach

    Comparable estimate is based on recent sales of similar nearby properties, adjusted for factors like size, condition, and location.

    Relative

    Relative property class coefficient uses factors that account for typical price differences between various asset types (e.g., retail vs. industrial) to provide a more accurate market-aligned estimate.

    Geo

    Comparable Sales Method, enhanced by Geo coefficients — location-based adjustment factors that reflect differences in price levels across neighborhoods, cities, or regions ensuring a more accurate, market-sensitive valuation.

    Stat Estimate

    This method estimates value based on actual market adjusted recent (~5 years) sales of comparable properties around by location and property type.

    • Ranges - area data calculated by industry standard IQR Outlier Removal Method
    • Range-from: 75% of all similar sales ($/sqft) are above this value
    • Range-to: 75% of all similar sales ($/sqft) are below this value
    AI Estimate

    This method estimates value based on AI market estimation of comparable properties around by location and property type.

    • Ranges - area data calculated by industry standard IQR Outlier Removal Method
    • Range-from: 75% of all estimations ($/sqft) are above this value
    • Range-to: 75% of all estimations ($/sqft) are below this value
    Alternative use

    Estimate considers the property’s potential value if used for a different purpose-based on zoning, demand, and market feasibility.

    More about this property
    Thanks! Your message was sent.
    Error! Your message wasn't sent.
    Please enter your name
    Please enter email
    Please enter the email in the correct format
    Please enter phone
    Please enter the number in the correct format
    Please enter message
    Thank You

    You are Unsubscribed From Notifications

    Thank You for Inquiry
    21 Brownsville, Brownsville, TX, 78526
    letter with green check mark
    Check your email
    We sent you the
    agent's contact details. yellow underline
    Can't find it?
    Please check your junk/spam folder.
    Google sign-in failed. Please try again or use another login method.
    Sign Up Successful!
    You now have access to more from Realmo!