5 Honey Dr, Brownsville, TX 78520

4 bd · 3 ba · 2,246 sqft · built 1970 · Brownsville · SINGLE_FAMILY·source listing ↗

$240,000

rent, three ways

OnePercent model (vv1)$2,675/mo

p10–p90 confidence band

HUD Fair Market Rent · 78520 · 4BR

$1,480/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$50,116

Median area rent$865/mo

Median home value$146,000

the verdict

1.11%vs 1.0% target

wide confidence band

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

$240,000

1.11% · rent $2,675

Intrinsic value · income approach

$353,384

32% 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.