product

markets

method

8 Torrey Pines Rd, Laguna Vista, TX 78578 — $250,000 · 3bd · ~0.9% rule | OnePercent

8 Torrey Pines Rd, Laguna Vista, TX 78578

$250,000

Home·Laguna Vista 78578·8 Torrey Pines Rd, Laguna Vista, TX 78578

Last confirmed 4 days ago

8 Torrey Pines Rd, Laguna Vista, TX 78578

3 bd · 2 ba · 1,390 sqft · built 2002 · Laguna Vista · SINGLE_FAMILY·source listing ↗

$250,000

rent, three ways

OnePercent model (vv1)$2,296/mo

p10–p90 confidence band

HUD Fair Market Rent · 78578 · 3BR$1,310/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$51,880

Median area rent$749/mo

Median home value$196,200

the verdict

0.92%vs 1.0% target

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

$250,000

0.92% · rent $2,296

Intrinsic value · income approach

$349,393

28% 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.