921 Annabelle St, Elsa, TX 78538

3 bd · 2 ba · 1,463 sqft · built 2026 · Elsa · SINGLE_FAMILY·source listing ↗

$229,000

rent, three ways

OnePercent model (vv1)$1,642/mo

p10–p90 confidence band

HUD Fair Market Rent · 78538 · 3BR$1,260/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

0.72%vs 1.0% target

wide confidence band

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

$229,000

0.72% · rent $1,642

Intrinsic value · income approach

$238,532

4% 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.