3403 2nd Ave, Texas City, TX 77590

2 bd · 1 ba · 759 sqft · built 1950 · Texas City · SINGLE_FAMILY·source listing ↗

$65,000

rent, three ways

OnePercent model (vv1)$983/mo

p10–p90 confidence band

HUD Fair Market Rent · 77590 · 2BR$1,370/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Galveston

Flood risk indexRelatively High FEMA NRI

Median household income$65,801

Median area rent$1,275/mo

Median home value$188,900

the verdict

1.51%vs 1.0% target

wide confidence band

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

$65,000

1.51% · rent $983

Intrinsic value · income approach

$119,215

45% 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.