Search Markets Shelf Playbook

product

Search
Markets
Shelf
Playbook
Pricing
Terminal ↗

markets

Los Angeles
Houston
Atlanta
Tampa
Columbus
Memphis
Cleveland
San Antonio

method

The 1% rule
Buy & Hold
BRRRR
Comps
Deal calculator
How the model works

© 2026 OnePercent · Estimates carry bands, never promises.the line

108 W Adams St, Itasca, TX 76055 — $375,000 · 6bd · ~0.8% rule | OnePercent

108 W Adams St, Itasca, TX 76055

$375,000

Overview Financials Comps Location Analysis Calculator Nearby Risk Neighborhood Market

Home·Itasca 76055·108 W Adams St, Itasca, TX 76055

Last confirmed 4 days ago

108 W Adams St, Itasca, TX 76055

6 bd · 2 ba · built 2021 · Itasca · MULTI_FAMILY·source listing ↗

$375,000

rent, three ways

OnePercent model (vv1)$2,882/mo

p10–p90 confidence band

HUD Fair Market Rent · 76055 · 6BR—

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

the locale

County

Hill

Flood risk indexRelatively High FEMA NRI

Median household income$80,025

Median area rent$745/mo

Median home value$197,300

the verdict

0.77%vs 1.2% target

Modeled rent: $2,882/morent estimate
Property tax: —listing
Insurance: $4,144/yrstate avg
HOA: Nonelisting

Cap rate: 5.6%
Cash flow: $152/mo
Cash-on-cash: -2.1%

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

$375,000

0.77% · rent $2,882

Intrinsic value · income approach

$259,779

44% above 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.

Unlock with Pro