401 Zebra Ct, San Juan, TX 78589

3 bd · 2.5 ba · 1,793 sqft · built 2004 · San Juan · SINGLE_FAMILY·source listing ↗

$188,000

$229,900 first listed

seller intel

Price cut

−18.2%

from $229,900

Motivation score

50/100

OnePercent model (vv1)$2,016/mo

p10–p90 confidence band

HUD Fair Market Rent · 78589 · 3BR$1,360/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Hidalgo

Flood risk indexRelatively Moderate FEMA NRI

Median household income$54,285

Median area rent$937/mo

Median home value$120,400

the verdict

1.07%vs 1.0% target

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

$188,000

1.07% · rent $2,016

Intrinsic value · income approach

$288,257

35% 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.