Search Markets Shelf Playbook

product

Search
Markets
Shelf
Playbook
Pricing
Terminal ↗

markets

Los Angeles
Houston
Atlanta
Tampa
Columbus
Memphis
Cleveland
San Antonio

method

The 1% rule
Buy & Hold
BRRRR
Comps
Deal calculator
How the model works

© 2026 OnePercent · Estimates carry bands, never promises.the line

613 N Eye St, Harlingen, TX 78550 — $5,000 · ~14.4% rule | OnePercent

613 N Eye St, Harlingen, TX 78550

$5,000

Overview Financials Comps Location Analysis Calculator Nearby Risk Neighborhood Market

Home·Harlingen 78550·613 N Eye St, Harlingen, TX 78550

Last confirmed 4 days ago · seller motivation 5

613 N Eye St, Harlingen, TX 78550

Harlingen · MOBILE·source listing ↗

$5,000

seller intel

Motivation score

5/100

rent, three ways

OnePercent model (vv1)$722/mo

p10–p90 confidence band

HUD Fair Market Rent · 78550 · $790/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

the locale

County

Cameron

Flood risk indexRelatively High FEMA NRI

Median household income$49,007

Median area rent$900/mo

Median home value$131,100

the verdict

14.44%vs 1.2% target

Modeled rent: $722/morent estimate
Property tax: —listing
Insurance: $4,144/yrstate avg
HOA: Nonelisting

Cap rate: 108.2%
Cash flow: +$426/mo
Cash-on-cash: 444.2%

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

$5,000

14.44% · rent $722

Intrinsic value · income approach

$95,729

95% 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.

Unlock with Pro