3413 N 22nd St, McAllen, TX 78501

3 bd · 2 ba · 1,640 sqft · built 1977 · McAllen · SINGLE_FAMILY·source listing ↗

$205,000

rent, three ways

OnePercent model (vv1)$1,889/mo

p10–p90 confidence band

HUD Fair Market Rent · 78501 · 3BR$1,510/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Hidalgo

Flood risk indexRelatively High FEMA NRI

Median household income$48,071

Median area rent$969/mo

Median home value$161,000

the verdict

0.92%vs 1.0% target

wide confidence band

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

$205,000

0.92% · rent $1,889

Intrinsic value · income approach

$275,200

26% 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.