product

markets

method

6759 Golden Cove Dr, Brownsville, TX 78526 — $228,000 · 3bd · ~0.9% rule | OnePercent

6759 Golden Cove Dr, Brownsville, TX 78526

$228,000

Home·Brownsville 78526·6759 Golden Cove Dr, Brownsville, TX 78526

Last confirmed 4 days ago

6759 Golden Cove Dr, Brownsville, TX 78526

3 bd · 2 ba · 1,405 sqft · built 2018 · Brownsville · SINGLE_FAMILY·source listing ↗

$228,000

rent, three ways

OnePercent model (vv1)$2,041/mo

p10–p90 confidence band

HUD Fair Market Rent · 78526 · 3BR$1,670/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Cameron

Flood risk indexRelatively High FEMA NRI

Median household income$70,565

Median area rent$1,095/mo

Median home value$185,000

the verdict

0.90%vs 1.0% target

financing: 20% down · — (FRED, live) · 30yr

$228,000

0.90% · rent $2,041

Intrinsic value · income approach

$262,921

13% below intrinsic value

Value = net operating income ÷ market cap rate. Not investment advice.

Ten-year owner return

Equity multiple, per-year cash flow, and appreciation modeling are a Pro feature.