4041 Drake St, Houston, TX 77005

1 bd · 1 ba · 570 sqft · built 1984 · Houston · CONDOS·source listing ↗

$149,000

seller intel

Motivation score

5/100

OnePercent model (vv1)$1,480/mo

p10–p90 confidence band

HUD Fair Market Rent · 77005 · 1BR$1,980/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Harris

Flood risk indexRelatively High FEMA NRI

Median household income$229,267

Median area rent$2,181/mo

Median home value$1,395,100

the verdict

0.99%vs 0.8% target

wide confidence band

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

$149,000

0.99% · rent $1,480

Intrinsic value · income approach

$414,634

64% 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.