2749 Spur St, Roma, TX 78584

3 bd · 2 ba · 1,999 sqft · built 1997 · Roma · SINGLE_FAMILY·source listing ↗

$150,000

rent, three ways

OnePercent model (vv1)$2,504/mo

p10–p90 confidence band

HUD Fair Market Rent · 78584 · 3BR$1,360/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Starr

Flood risk indexRelatively High FEMA NRI

Median household income$27,056

Median area rent$636/mo

Median home value$81,400

the verdict

1.67%vs 1.0% target

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

$150,000

1.67% · rent $2,504

Intrinsic value · income approach

$204,976

27% 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.