509 Gregory Dr, Del Rio, TX 78840

3 bd · 2 ba · 1,790 sqft · built 1970 · Del Rio · SINGLE_FAMILY·source listing ↗

$128,000

rent, three ways

OnePercent model (vv1)$1,989/mo

point estimate — add comps for a band

HUD Fair Market Rent · 78840 · 3BR$1,440/mo

Area comps median (last 90d)—

Area comps median (last 90d)

\u2014

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Val Verde

Flood risk indexVery High FEMA NRI

Median household income$66,084

Median area rent$995/mo

Median home value$164,600

the verdict

1.55%vs 1.0% target

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

$128,000

1.55% · rent $1,989

Intrinsic value · income approach

$322,333

60% 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.