4643 Wild Indigo St, Houston, TX 77027

1 bd · 1 ba · 806 sqft · built 1970 · Houston · CONDOS·source listing ↗

$89,900

rent, three ways

OnePercent model (vv1)$1,546/mo

p10–p90 confidence band

HUD Fair Market Rent · 77027 · 1BR$1,980/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Harris

Flood risk indexRelatively Moderate FEMA NRI

Median household income$103,812

Median area rent$1,865/mo

Median home value$859,500

the verdict

1.72%vs 0.8% target

wide confidence band

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

$89,900

1.72% · rent $1,546

Intrinsic value · income approach

$354,586

75% 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.