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

23461 FM 150, Driftwood, TX 78619 — $325,000 · 2bd · ~0.6% rule | OnePercent

23461 FM 150, Driftwood, TX 78619

$325,000

Overview Financials Comps Location Analysis Calculator Nearby Risk Neighborhood Market

Home·Driftwood 78619·23461 FM 150, Driftwood, TX 78619

Last confirmed 4 days ago

23461 FM 150, Driftwood, TX 78619

2 bd · 1 ba · Driftwood · SINGLE_FAMILY·source listing ↗

$325,000

rent, three ways

OnePercent model (vv1)$2,060/mo

p10–p90 confidence band

HUD Fair Market Rent · 78619 · 2BR$1,760/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

the locale

County

Hays

Flood risk indexRelatively High FEMA NRI

Median household income$183,393

Median area rent$1,786/mo

Median home value$810,600

the verdict

0.63%vs 1.0% target

Modeled rent: $2,060/morent estimate
Property tax: —listing
Insurance: $4,144/yrstate avg
HOA: Nonelisting

Cap rate: 4.3%
Cash flow: $482/mo
Cash-on-cash: -7.7%

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

$325,000

0.63% · rent $2,060

Intrinsic value · income approach

$604,323

46% 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.

Unlock with Pro