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

18108 Werchan Ln, Coupland, TX 78615 — $6,500,000 · 3bd · ~0% rule | OnePercent

18108 Werchan Ln, Coupland, TX 78615

$6,500,000

Overview Financials Comps Location Analysis Calculator Nearby Risk Neighborhood Market

Home·Coupland 78615·18108 Werchan Ln, Coupland, TX 78615

Last confirmed 4 days ago

18108 Werchan Ln, Coupland, TX 78615

3 bd · 1,800 sqft · Coupland · LAND·source listing ↗

$6,500,000

rent, three ways

OnePercent model (vv1)$2,638/mo

p10–p90 confidence band

HUD Fair Market Rent · 78615 · 3BR$2,240/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

the locale

County

Travis

Flood risk indexRelatively Moderate FEMA NRI

Median household income$80,938

Median area rent—

Median home value$441,200

the verdict

0.04%vs 1.0% target

Modeled rent: $2,638/morent estimate
Property tax: —listing
Insurance: $4,144/yrstate avg
HOA: Nonelisting

Cap rate: -0.8%
Cash flow: $37,436/mo
Cash-on-cash: -30.0%

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

$6,500,000

0.04% · rent $2,638

Intrinsic value · income approach

$782,362

731% 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