2228 S 26 1/2 St, McAllen, TX 78503

3 bd · 1 ba · 936 sqft · built 1984 · McAllen · SINGLE_FAMILY·source listing ↗

$145,000

rent, three ways

OnePercent model (vv1)$1,086/mo

p10–p90 confidence band

HUD Fair Market Rent · 78503 · 3BR$1,610/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$53,322

Median area rent$1,110/mo

Median home value$150,900

the verdict

0.75%vs 1.0% target

wide confidence band

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

$145,000

0.75% · rent $1,086

Intrinsic value · income approach

$149,520

3% 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.