405 Driscoll St, Woodsboro, TX 78393

3 bd · 2 ba · 1,352 sqft · built 2023 · Woodsboro · SINGLE_FAMILY·source listing ↗

$180,000

rent, three ways

OnePercent model (vv1)$2,182/mo

p10–p90 confidence band

HUD Fair Market Rent · 78393 · 3BR$1,350/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Refugio

Flood risk indexVery High FEMA NRI

Median household income$77,014

Median area rent$1,009/mo

Median home value$155,100

the verdict

1.21%vs 1.0% target

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

$180,000

1.21% · rent $2,182

Intrinsic value · income approach

$214,397

16% 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.