403 Illinois Cir, La Feria, TX 78559

2 bd · 1 ba · 828 sqft · built 1980 · La Feria · MOBILE·source listing ↗

$53,800

rent, three ways

OnePercent model (vv1)$1,553/mo

p10–p90 confidence band

HUD Fair Market Rent · 78559 · 2BR$1,150/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$49,383

Median area rent$1,038/mo

Median home value$103,800

the verdict

2.89%vs 1.2% target

wide confidence band

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

$53,800

2.89% · rent $1,553

Intrinsic value · income approach

$200,168

73% 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.