Brownsville
Investment Analysis

Brownsville, TX
Investor Report

Comprehensive real estate investment analysis with cap rates, rental yields, and risk assessment.

Share:
59
Investment Score
Buy
Cap Rate (Est.)
2.2%
Gross Yield
3.7%
P/R Ratio
16.5x
YoY Growth
+1.3%
Median Home Price
$245,500
Average Rent (1BR)
$761/mo
Median Income
$49,920
Population
190,166

Investment Breakdown

51
Value Score
63
Growth Score
66
Safety Score
65
Afford Score

Brownsville has a price-to-rent ratio of 16.5x, which indicates buying is moderately favorable.

The estimated cap rate of 2.2% is below average, typical of appreciation-focused markets.

Year-over-year price growth of +1.3% indicates stable market conditions.

Rental Cash Flow Analysis

Monthly Income

Gross Rent $761
Annual Gross $9,132

Est. Monthly Expenses

Property Tax (~1.5%) -$307
Insurance (~0.5%) -$102
Maintenance (~1%) -$205
Est. Net Cash Flow $147/mo

Price Forecast 2026โ€“2028

๐Ÿ”ฎ Brownsville Price Forecast 2026โ€“2028

Based on 5-year Zillow ZHVI trend analysis ยท Statistical projection
๐Ÿ“ˆ Upward Trend
PROJECTEDNOW$191K2027$213Kโ–ฒ 11.6%2028$224Kโ–ฒ 17.7%20232024Now
$236K$167K
Current
$246K
2026
Projected
$213K
โ†‘ 11.6% by 2027
Projected
$224K
โ†‘ 17.7% by 2028
5yr CAGR:+8.1%
Confidence:High
Rยฒ:0.87
โ–ผ

Looking at the Brownsville housing market forecast for 2026-2028, the data suggests a period of stabilization rather than explosive growth. After a robust 49.1% surge over the past five years, the market is cooling to a more sustainable trajectory, evidenced by the current YoY price change of just 1.2%. This moderation aligns with a market temperature score of 58/100, indicating balanced conditions. The price-to-rent ratio of 18.4x, hovering near the national average, signals that the extreme affordability advantage that once defined the area is narrowing, though it remains below many major metros. For potential buyers asking will Brownsville home prices drop, the answer likely lies in continued modest appreciation rather than a significant correction, supported by the area's strong Risk Grade: A rating.

Local economic drivers will be pivotal in shaping the Brownsville real estate Brownsville 2027 landscape. The ongoing expansion at SpaceX's Starbase and related aerospace supply chain growth is expected to provide a steady, albeit not overwhelming, demand floor. However, the 57 days on market suggests properties are no longer flying off the shelves, giving buyers more negotiating power. The 5-year CAGR of 8.2% is impressive, but the current median home price of $190,762 reflects a market approaching a new equilibrium. Affordability remains a key advantage, with median rent at $761/mo, attracting remote workers and families priced out of coastal markets, but wage growth must keep pace to sustain purchasing power.

Overall, the outlook is a balanced "NEUTRAL" verdict, reflecting a market transitioning from a seller's to a more neutral ground. While the foundational demand from the Rio Grande Valley's economic development provides stability, the rapid appreciation of the past five years has largely run its course. Investors should anticipate single-digit annual growth rather than the double-digit gains seen historically. For end-users, the current conditions offer a window to purchase without the intense competition of recent years. The forecast points to a healthy, maturing market where steady job creation and relative affordability support prices, but significant upside is capped by rising inventory and broader economic headwinds.

Projected Cap Rate (2027)
2.7%
5yr CAGR
+8.1%

Job Market

Unemployment 4.0%
National avg: 3.7%
Job Growth (YoY) +3.2%

Healthcare

70
Score
Good

Risk Factors

Low Risk Profile

Market Activity

Source: Redfin ยท 2026-01-31
Sale-to-List 95.8%
Months Supply 7.8
Price Drops 17%
Gone in 2 Wks 14%

Market Position

Affordability Below Avg
Safety Average

ROI Projector Estimate your total return

Adjust the sliders to model different investment scenarios for Brownsville.

Total ROI
-103%
on $49,100 invested
Annual ROI
NaN%
compounded
Total Return
-$50,475
appreciation + cashflow
Mo. Cash Flow
-$1,171
year 1 estimate
Equity Growth Over 5 Years
Y154kY259kY365kY471kY576k
Appreciation
$15,732
Cash Flow
-$66,207
Final Equity
$76,342

* Estimates based on 1.3% annual appreciation, 3% rent growth, 5% vacancy. Does not include closing costs, tax benefits, or capital gains tax. For illustrative purposes only.

Rental Investment Calculator Estimate your monthly cashflow

Rental Income Estimator

Pre-filled for Brownsville

Property

Purchase Price$245,500
Monthly Rent$761
Down Payment20%

Financing

Interest Rate6.5%

Expenses

Property Tax1.2%
Insurance (Annual)$1,500
Maintenance Reserve1%
Vacancy Rate5%
Property Management0%
HOA (Monthly)$0
-$1,094
Monthly Cash Flow
-$13,122/ year
-26.7%
Cash-on-Cash
0.7%
Cap Rate

Monthly Breakdown

+ Rental Income$761
โˆ’ Mortgage (P&I)$1,241
โˆ’ Property Tax$246
โˆ’ Insurance$125
โˆ’ Maintenance$205
โˆ’ Vacancy Loss$38
= Net Cash Flow-$1,094

Investment Summary

Down Payment
$49,100
Loan Amount
$196,400
Total Monthly Expenses
$1,855
Gross Yield
3.7%

Disclaimer: This analysis is for informational purposes only and should not be considered financial advice. Investment decisions should be made after consulting with qualified professionals. Data sources include Zillow, Census Bureau, and BLS. Cap rates and yields are estimates based on available data.

Last updated: March 2026