903 Wofford Dr, Burnet, TX 78611

4 bd · 3 ba · 1,981 sqft · built 1971 · Burnet · SINGLE_FAMILY·source listing ↗

$285,000

rent, three ways

OnePercent model (vv1)$2,222/mo

p10–p90 confidence band

HUD Fair Market Rent · 78611 · 4BR

$1,570/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Burnet

Flood risk indexRelatively High FEMA NRI

Median household income$80,938

Median area rent$1,035/mo

Median home value$319,300

the verdict

0.78%vs 1.0% target

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

$285,000

0.78% · rent $2,222

Intrinsic value · income approach

$408,816

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.