220 Winnowing Ln, Elgin, TX 78621

2 bd · 2.5 ba · 1,072 sqft · Elgin · SINGLE_FAMILY·source listing ↗

$179,990

rent, three ways

OnePercent model (vv1)$1,700/mo

p10–p90 confidence band

HUD Fair Market Rent · 78621 · 2BR$1,760/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Bastrop

Flood risk indexRelatively High FEMA NRI

Median household income$98,534

Median area rent$1,387/mo

Median home value$320,800

the verdict

0.94%vs 1.0% target

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

$179,990

0.94% · rent $1,700

Intrinsic value · income approach

$235,496

24% 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.