735 Carnation, Los Fresnos, TX 78566

3 bd · 2 ba · 1,497 sqft · built 2026 · Los Fresnos · SINGLE_FAMILY·source listing ↗

$260,000

rent, three ways

OnePercent model (vv1)$1,952/mo

p10–p90 confidence band

HUD Fair Market Rent · 78566 · 3BR$1,350/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Cameron

Flood risk indexRelatively High FEMA NRI

Median household income$60,187

Median area rent$891/mo

Median home value$154,300

the verdict

0.75%vs 1.0% target

wide confidence band

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

$260,000

0.75% · rent $1,952

Intrinsic value · income approach

$275,236

6% 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.