product

markets

method

517 Zapata Ave, Rancho Viejo, TX 78575 — $195,000 · 2bd · ~1.1% rule | OnePercent

517 Zapata Ave, Rancho Viejo, TX 78575

$195,000

Home·Rancho Viejo 78575·517 Zapata Ave, Rancho Viejo, TX 78575

Last confirmed 3 days ago

517 Zapata Ave, Rancho Viejo, TX 78575

2 bd · 2 ba · 1,403 sqft · built 1973 · Rancho Viejo · SINGLE_FAMILY·source listing ↗

$195,000

rent, three ways

OnePercent model (vv1)

$2,048/mo

point estimate — add comps for a band

HUD Fair Market Rent · 78575 · 2BR$1,250/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Cameron

Flood risk indexRelatively Moderate FEMA NRI

Median household income$71,765

Median area rent$1,085/mo

Median home value$249,500

the verdict

1.05%vs 1.0% target

wide confidence band

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

$195,000

1.05% · rent $2,048

Intrinsic value · income approach

$277,623

30% 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.