405 N Leon, Elsa, TX 78543

3 bd · 2 ba · 1,406 sqft · built 2024 · Elsa · SINGLE_FAMILY·source listing ↗

$246,100

rent, three ways

OnePercent model (vv1)$1,844/mo

p10–p90 confidence band

HUD Fair Market Rent · 78543 · 3BR$1,260/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Hidalgo

Flood risk indexRelatively High FEMA NRI

Median household income$44,527

Median area rent$844/mo

Median home value$87,800

the verdict

0.75%vs 1.0% target

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

$246,100

0.75% · rent $1,844

Intrinsic value · income approach

$239,000

3% above 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.