Sign Up Successful!
You now have access to more from Realmo!
Property Lookup
    Property Lookup
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    AI Search
    Back to Search
    The Largest CRE Database in the US with Over 1 Million Listings
    Property profile & analytics

    109 Bernal Dr Brownsville, TX 78521-5813

    • Commercial real estate
    • 2,711 SF
    • 0.14 lot acres
    OFF-MARKET
    Value Estimations
    Cap Rate Potential
    Location Intelligence
    Property ID
    US82-4513496
    The Realmo ID is a unique identifier assigned to every property, incorporating country codes and precise geo-coordinates for 300x300-foot land blocks. It enables standardized data collection and seamless integration of disparate sources such as ownership, tax, title data and physical specifications. By aggregating current and historical records, the Realmo ID powers advanced analytics and delivers deep, verifiable insights for real estate professionals.

    Current Use by Public Records

    • New Generation Children's Academy / High School
    • My First Steps / Daycare Center

    Property Details for 109 Bernal Dr

    Year built
    2015
    Lot size
    0.14 lot acres
    Property size
    2,711 SF
    Property type
    Commercial real estate
    APN
    03-9930-0030-0070-00
    APU
    399300030007000

    Description

    This exceptional investment opportunity presents a thriving, tenant-occupied daycare center located at 109 Bernal Dr., Brownsville, TX 78520. Built in 1983, this special-purpose property is offered at $339,000. The property includes two separate legal descriptions, encompassing the main building and an adjacent lot currently used as a spacious playground. Recent improvements include a new roof, fresh paint, and a new A/C unit. A mini-split system further enhances climate control in the rear. The daycare features several classrooms, three bathrooms, a kitchen area, a dedicated baby room, a small front office, and ample storage. The property boasts twelve parking spaces and a convenient circular driveway for efficient drop-off and pick-up. The current tenant, a children's daycare, is under lease until December 2024, paying a monthly rent of $2,600. The property's size and features also make it suitable for use as an adult daycare center. This turnkey operation presents a strong cash flow opportunity with significant potential for future growth. The property's location in Brownsville, Texas, offers easy access to major roadways and a growing community. This is a rare chance to acquire a well-maintained, income-producing property in a high-demand market.

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

    • CAP approach

    • Comparable approach

    • Alternative Use

    Get a detailed, property-specific valuation — fast and free

    Location Insight

    • Map
    • Local Demand
    City
    Brownsville
    County
    Cameron
    State
    Texas
    Longitude
    -97.4341
    Latitude
    25.9218
    CBSA code
    15180
    CBSA name
    BROWNSVILLE-HARLINGEN, TX METROPOLITAN STATISTICAL AREA

    Property Tax & Assessments

    Tax date
    Tax Amount
    Assessed Land Value
    Assessed Improvement Value
    Total Assessed Value
    Applied Tax Rate
    Land Market Value
    Improvement Market Value
    Total Market Value
    2023
    $4,487
    $50,490
    $139,149
    $189,639
    -
    $50,490
    $139,149
    $189,639

    Comparable in this City

    • Value Estimation by Request
      2.70 Acres

      6865 Foust Rd

      COMMERCIAL (GENERAL) • 2.70 Acres
      6865 Foust Rd, Brownsville, TX 78521-1011
      View Details
    • Value Estimation by Request
      1.82 Acres

      Indiana Ave

      COMMERCIAL (GENERAL) • 1.82 Acres
      Indiana Ave, Brownsville, TX 78521
      View Details
    • Value Estimation by Request
      4.98 Acres

      Cantu Rd

      COMMERCIAL (GENERAL) • 4.98 Acres
      Cantu Rd, Brownsville, TX 78521
      View Details
    • Value Estimation by Request
      0.13 Acres

      Cv Cir

      COMMERCIAL (GENERAL) • 0.13 Acres
      Cv Cir, Brownsville, TX 78521
      View Details
    • Value Estimation by Request
      4.97 Acres

      3960 Dry Dock Ct

      COMMERCIAL (GENERAL) • 4.97 Acres
      3960 Dry Dock Ct, Brownsville, TX 78521
      View Details
    • Value Estimation by Request
      0.41 Acres

      671 Morningside Rd

      COMMERCIAL (GENERAL) • 0.41 Acres
      671 Morningside Rd, Brownsville, TX 78521-0283
      View Details

    Similar Nearby for Sale

    • $1,750,000
      3.72 Acres

      Southmost Road Commercial Land

      3.72 Acres, High-Traffic Location
      3401 Southmost Rd, Brownsville, TX 78521
      View Details
    • $579,900

      Kings Hwy Plaza: Brownsville Investment

      High-income potential, multi-use plaza.
      325 Kings Hwy, Brownsville, TX 78521
      View Details
    • $215,000
      1,179 SF

      Brownsville Commercial Land & Office

      Prime Brownsville location, large lot, office space.
      3135 Southmost Rd, Brownsville, TX 78521
      View Details
    • $556,000

      Brownsville Commercial Land - 5.56 Acres

      Prime Brownsville acreage, high potential.
      7485 Dockberry Rd, Brownsville, TX 78521
      View Details
    • $1,999,000
      18,320 SF

      Brownsville Office Building - Prime Location

      Spacious Office Building, Ample Parking, US-83 Access
      1060 Mackintosh Dr, Brownsville, TX 78521
      View Details
    • $52,500
      1.60 Acres

      Brownsville Farm Land - 1.6 Acres

      Texas Farm & Residential Land
      1820 Milpa Verde, Brownsville, TX 78521
      View Details

    Similar Nearby for Lease

    • $7 SF/Yr
      100,000 SF

      Brownsville Industrial Warehouse Space

      Large warehouse, multiple tenants, excellent location.
      8250 Ruben M Torres Blvd, Brownsville, TX 78521
      View Details
    • Contact for pricing
      54,000 SF

      Sabal Market Center: Brownsville Retail

      Prime Brownsville retail & office spaces available.
      800 Frontage Rd, Brownsville, TX 78521
      View Details
    • Contact for pricing
      750,791 SF

      Sunrise Mall Retail Spaces

      Brownsville, TX Shopping Center Opportunity
      2370 Expressway, Brownsville, TX 78521
      View Details
    • $6,250 /Mo

      Commercial Land on 14th Street

      Commercial land for rent with frontage on 14th Street.
      4434 E 14Th St, Brownsville, TX 78521
      View Details
    • $15 SF/Yr
      10,490 SF

      Retail Space on Boca Chica

      Retail property available for lease on Boca Chica Blvd.
      2200 Boca Chica Blvd, Brownsville, TX 78521
      View Details
    • Contact for pricing
      1 SF

      Brownsville Industrial Warehouse Space

      Port of Brownsville: 20,000 SF Available
      2775 Foust Rd, Brownsville, TX 78521
      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.
    109 Bernal Dr
    Brownsville, TX 78521-5813
    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

    Google sign-in failed. Please try again or use another login method.