228 Alamo St, Sullivan City, TX 78595

3 bd · 2 ba · 2,277 sqft · built 1989 · Sullivan City · SINGLE_FAMILY·source listing ↗

$145,000

rent, three ways

OnePercent model (vv1)$2,658/mo

p10–p90 confidence band

HUD Fair Market Rent · 78595 · 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$58,846

Median area rent$628/mo

Median home value$89,200

the verdict

1.83%vs 1.0% target

wide confidence band

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

$145,000

1.83% · rent $2,658

Intrinsic value · income approach

$196,242

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.