product

markets

method

118 S Commercial St, Edcouch, TX 78538 — $125,000 · 2bd · ~0.8% rule | OnePercent

118 S Commercial St, Edcouch, TX 78538

$125,000

Home·Edcouch 78538·118 S Commercial St, Edcouch, TX 78538

Last confirmed 4 days ago

118 S Commercial St, Edcouch, TX 78538

2 bd · 1 ba · 900 sqft · built 2021 · Edcouch · SINGLE_FAMILY·source listing ↗

$125,000

rent, three ways

OnePercent model (vv1)$1,022/mo

p10–p90 confidence band

HUD Fair Market Rent · 78538 · 2BR$970/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Hidalgo

Flood risk indexVery High FEMA NRI

Median household income$40,399

Median area rent$556/mo

Median home value$92,100

the verdict

0.82%vs 1.0% target

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

$125,000

0.82% · rent $1,022

Intrinsic value · income approach

$148,449

16% 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.